Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.24% first-year return on $130k initial cash invested.
-7.24%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$3,711
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $4,497 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,343
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,711
Total Expenses
$4,497
Mortgage P&I
72%
$2,677
Property Taxes
9%
$334
Home Insurance
5%
$189
HOA
1%
$37
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408