Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.52% first-year return on $129k initial cash invested.
-12.52%
Cash On Cash
3.9%
Cap Rate
0.58
DSCR
$3,022
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $4,370 expenses = $1,348 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,297
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$4,370
Mortgage P&I
98%
$2,949
Property Taxes
6%
$179
Home Insurance
6%
$189
HOA
1%
$25
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332