Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.35% first-year return on $130k initial cash invested.
-4.35%
Cash On Cash
5.71%
Cap Rate
0.9
DSCR
$4,626
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $5,096 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,318
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$5,096
Mortgage P&I
61%
$2,814
Property Taxes
11%
$523
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509