Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.38% first-year return on $130k initial cash invested.
-5.38%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$4,095
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,095 income − $4,679 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,095
Total Expenses
$4,679
Mortgage P&I
66%
$2,698
Property Taxes
10%
$397
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450