Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.94% first-year return on $129k initial cash invested.
-15.94%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$2,230
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $3,947 expenses = $1,717 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%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$3,947
Mortgage P&I
118%
$2,632
Property Taxes
17%
$371
Home Insurance
8%
$186
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245