Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.95% first-year return on $130k initial cash invested.
-5.95%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$3,668
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $4,315 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,357
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$4,315
Mortgage P&I
73%
$2,660
Property Taxes
5%
$168
Home Insurance
5%
$192
HOA
1%
$48
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403