Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.45% first-year return on $130k initial cash invested.
-7.45%
Cash On Cash
5.29%
Cap Rate
0.8
DSCR
$5,142
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,142 income − $5,947 expenses = $805 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,319
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$5,947
Mortgage P&I
57%
$2,942
Property Taxes
20%
$1,043
Home Insurance
4%
$213
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566