Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $129k initial cash invested.
-6.36%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$4,581
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $5,266 expenses = $685 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%
$5,296
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,581
Total Expenses
$5,266
Mortgage P&I
58%
$2,665
Property Taxes
19%
$852
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504