Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.76% first-year return on $130k initial cash invested.
-3.76%
Cash On Cash
5.71%
Cap Rate
0.93
DSCR
$5,622
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,622 income − $6,029 expenses = $407 out of pocket
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,330
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,622
Total Expenses
$6,029
Mortgage P&I
48%
$2,718
Property Taxes
9%
$490
Home Insurance
3%
$192
HOA
13%
$717
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618