Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.7% first-year return on $129k initial cash invested.
-22.7%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,276
Rent
-$2,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,276 income − $3,722 expenses = $2,446 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%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,276
Total Expenses
$3,722
Mortgage P&I
211%
$2,694
Property Taxes
32%
$409
Home Insurance
15%
$186
HOA
0%
$0
Property Management
12%
$153
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$140