Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.26% first-year return on $130k initial cash invested.
-1.26%
Cash On Cash
6.1%
Cap Rate
1.03
DSCR
$5,124
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,124 income − $5,261 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,124
Total Expenses
$5,261
Mortgage P&I
52%
$2,652
Property Taxes
13%
$682
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564