Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $130k initial cash invested.
-4.47%
Cash On Cash
5.46%
Cap Rate
0.89
DSCR
$4,692
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,692 income − $5,177 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,692
Total Expenses
$5,177
Mortgage P&I
58%
$2,728
Property Taxes
14%
$661
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516