Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $130k initial cash invested.
-5.96%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$4,072
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $4,716 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,317
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$4,716
Mortgage P&I
65%
$2,666
Property Taxes
12%
$476
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448