Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $130k initial cash invested.
-5.85%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$4,924
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,924 income − $5,560 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,357
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,924
Total Expenses
$5,560
Mortgage P&I
54%
$2,655
Property Taxes
22%
$1,076
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542