Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $130k initial cash invested.
-6.25%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$3,778
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $4,457 expenses = $679 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,355
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$4,457
Mortgage P&I
71%
$2,695
Property Taxes
7%
$261
Home Insurance
5%
$187
HOA
1%
$30
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416