Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.1% first-year return on $130k initial cash invested.
-9.1%
Cash On Cash
4.82%
Cap Rate
0.72
DSCR
$4,276
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,276 income − $5,264 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,345
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,276
Total Expenses
$5,264
Mortgage P&I
69%
$2,965
Property Taxes
15%
$654
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470