Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.71% first-year return on $129k initial cash invested.
-4.71%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$3,884
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $4,391 expenses = $507 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%
$5,296
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$4,391
Mortgage P&I
70%
$2,719
Property Taxes
4%
$160
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427