Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.74% first-year return on $130k initial cash invested.
-5.74%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$3,716
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $4,336 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,312
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$4,336
Mortgage P&I
71%
$2,626
Property Taxes
7%
$257
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409