Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.05% first-year return on $129k initial cash invested.
-0.05%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$4,994
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,994 income − $4,999 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,994
Total Expenses
$4,999
Mortgage P&I
52%
$2,614
Property Taxes
10%
$501
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549