Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $130k initial cash invested.
-6.32%
Cash On Cash
5.26%
Cap Rate
0.82
DSCR
$4,368
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $5,055 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,368
Total Expenses
$5,055
Mortgage P&I
65%
$2,857
Property Taxes
12%
$526
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480