Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.75% first-year return on $130k initial cash invested.
-2.75%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$5,160
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,160 income − $5,457 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,325
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,160
Total Expenses
$5,457
Mortgage P&I
52%
$2,672
Property Taxes
10%
$518
Home Insurance
4%
$196
HOA
6%
$317
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568