Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $130k initial cash invested.
-5.79%
Cash On Cash
5.63%
Cap Rate
0.85
DSCR
$4,624
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,624 income − $5,253 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,624
Total Expenses
$5,253
Mortgage P&I
64%
$2,958
Property Taxes
11%
$531
Home Insurance
4%
$191
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509