Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $130k initial cash invested.
-7.79%
Cash On Cash
4.66%
Cap Rate
0.75
DSCR
$3,872
Rent
-$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $4,713 expenses = $841 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,313
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$4,713
Mortgage P&I
71%
$2,751
Property Taxes
11%
$435
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426