Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.71% first-year return on $130k initial cash invested.
-14.71%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$3,194
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $4,790 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,341
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$4,790
Mortgage P&I
82%
$2,634
Property Taxes
27%
$878
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351