Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.56% first-year return on $130k initial cash invested.
-4.56%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$4,024
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,024 income − $4,517 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,316
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,024
Total Expenses
$4,517
Mortgage P&I
65%
$2,613
Property Taxes
9%
$343
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443