Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.26% first-year return on $129k initial cash invested.
-1.26%
Cash On Cash
6.35%
Cap Rate
1.03
DSCR
$5,312
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,312 income − $5,448 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,304
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,312
Total Expenses
$5,448
Mortgage P&I
51%
$2,731
Property Taxes
11%
$585
Home Insurance
4%
$192
HOA
3%
$136
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584