Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2% first-year return on $130k initial cash invested.
-2%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$4,458
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,458 income − $4,675 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,354
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,458
Total Expenses
$4,675
Mortgage P&I
61%
$2,699
Property Taxes
5%
$212
Home Insurance
4%
$189
HOA
1%
$60
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490