Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.38% first-year return on $130k initial cash invested.
-10.38%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$3,171
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $4,298 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$4,298
Mortgage P&I
84%
$2,656
Property Taxes
12%
$371
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349