Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.72% first-year return on $129k initial cash invested.
-0.72%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$5,178
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $5,256 expenses = $78 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%
$5,301
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$5,256
Mortgage P&I
52%
$2,680
Property Taxes
12%
$631
Home Insurance
4%
$185
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570