Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $129k initial cash invested.
-8.58%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$3,087
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $4,011 expenses = $924 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%
$5,296
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$4,011
Mortgage P&I
86%
$2,655
Property Taxes
6%
$186
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340