Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $130k initial cash invested.
-10.95%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$3,466
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $4,657 expenses = $1,191 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,356
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$4,657
Mortgage P&I
81%
$2,797
Property Taxes
2%
$75
Home Insurance
6%
$191
HOA
12%
$415
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381