Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $129k initial cash invested.
-11.58%
Cash On Cash
3.6%
Cap Rate
0.58
DSCR
$2,986
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $4,234 expenses = $1,248 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$4,234
Mortgage P&I
91%
$2,719
Property Taxes
10%
$309
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328