Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $130k initial cash invested.
-2.66%
Cash On Cash
5.9%
Cap Rate
0.97
DSCR
$5,030
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $5,317 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,315
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$5,317
Mortgage P&I
54%
$2,697
Property Taxes
15%
$761
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553