Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.41% first-year return on $129k initial cash invested.
-5.41%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$4,491
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,491 income − $5,074 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,491
Total Expenses
$5,074
Mortgage P&I
58%
$2,627
Property Taxes
10%
$429
Home Insurance
4%
$186
HOA
7%
$304
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494