Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $130k initial cash invested.
-3.46%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$4,509
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $4,885 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,354
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$4,885
Mortgage P&I
60%
$2,692
Property Taxes
5%
$231
Home Insurance
5%
$210
HOA
5%
$220
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496