Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.44% first-year return on $129k initial cash invested.
-3.44%
Cash On Cash
5.56%
Cap Rate
0.92
DSCR
$4,270
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $4,641 expenses = $371 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
$4,270
Total Expenses
$4,641
Mortgage P&I
62%
$2,653
Property Taxes
6%
$242
Home Insurance
4%
$186
HOA
3%
$108
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470