Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.53% first-year return on $130k initial cash invested.
-17.53%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,622
Rent
-$1,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $4,519 expenses = $1,897 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,325
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$4,519
Mortgage P&I
102%
$2,671
Property Taxes
29%
$770
Home Insurance
7%
$186
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288