Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.27% first-year return on $130k initial cash invested.
-5.27%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$4,378
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $4,948 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,378
Total Expenses
$4,948
Mortgage P&I
60%
$2,641
Property Taxes
11%
$498
Home Insurance
4%
$183
HOA
3%
$138
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482