Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.24% first-year return on $129k initial cash invested.
-16.24%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$1,752
Rent
-$1,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $3,502 expenses = $1,750 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%
$5,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,752
Total Expenses
$3,502
Mortgage P&I
152%
$2,659
Property Taxes
3%
$61
Home Insurance
11%
$186
HOA
0%
$0
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$193