Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.09% first-year return on $130k initial cash invested.
-5.09%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$4,254
Rent
-$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $4,805 expenses = $551 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,330
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$4,805
Mortgage P&I
62%
$2,650
Property Taxes
8%
$359
Home Insurance
5%
$192
HOA
4%
$158
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468