Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.4% first-year return on $130k initial cash invested.
-4.4%
Cash On Cash
5.35%
Cap Rate
0.88
DSCR
$4,048
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $4,524 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,330
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,524
Mortgage P&I
66%
$2,690
Property Taxes
6%
$260
Home Insurance
5%
$192
HOA
0%
$6
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445