Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $130k initial cash invested.
-10.37%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$3,524
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $4,645 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,524
Total Expenses
$4,645
Mortgage P&I
76%
$2,680
Property Taxes
15%
$538
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388