Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.34% first-year return on $129k initial cash invested.
-6.34%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$4,431
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $5,114 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,298
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$5,114
Mortgage P&I
60%
$2,640
Property Taxes
18%
$784
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487