Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $129k initial cash invested.
-3.56%
Cash On Cash
5.63%
Cap Rate
0.93
DSCR
$4,884
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,884 income − $5,267 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,297
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,884
Total Expenses
$5,267
Mortgage P&I
55%
$2,672
Property Taxes
12%
$607
Home Insurance
4%
$186
HOA
3%
$142
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537