Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.07% first-year return on $130k initial cash invested.
-4.07%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$4,158
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $4,598 expenses = $440 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
$4,158
Total Expenses
$4,598
Mortgage P&I
64%
$2,676
Property Taxes
8%
$320
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457