Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.22% first-year return on $130k initial cash invested.
-8.22%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$4,444
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,444 income − $5,337 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,444
Total Expenses
$5,337
Mortgage P&I
61%
$2,724
Property Taxes
18%
$814
Home Insurance
4%
$191
HOA
2%
$97
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489