Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.87% first-year return on $130k initial cash invested.
-11.87%
Cash On Cash
3.69%
Cap Rate
0.58
DSCR
$3,054
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $4,343 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$4,343
Mortgage P&I
92%
$2,811
Property Taxes
10%
$307
Home Insurance
6%
$187
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336