Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.55% first-year return on $129k initial cash invested.
-7.55%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$3,450
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $4,264 expenses = $814 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%
$5,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$4,264
Mortgage P&I
76%
$2,629
Property Taxes
8%
$269
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380