Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $130k initial cash invested.
-3.74%
Cash On Cash
5.56%
Cap Rate
0.92
DSCR
$4,962
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,962 income − $5,366 expenses = $404 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%
$5,321
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,962
Total Expenses
$5,366
Mortgage P&I
54%
$2,670
Property Taxes
16%
$772
Home Insurance
4%
$192
HOA
1%
$46
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546