Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $130k initial cash invested.
-5.66%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$4,014
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $4,625 expenses = $611 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,315
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$4,625
Mortgage P&I
66%
$2,644
Property Taxes
11%
$428
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442