Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $130k initial cash invested.
-8.98%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$3,992
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $4,965 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,331
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$4,965
Mortgage P&I
67%
$2,679
Property Taxes
18%
$736
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439