Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.95% first-year return on $130k initial cash invested.
-8.95%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$4,082
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $5,054 expenses = $972 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,082
Total Expenses
$5,054
Mortgage P&I
66%
$2,680
Property Taxes
20%
$800
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449