Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.16% first-year return on $129k initial cash invested.
-17.16%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$3,384
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $5,233 expenses = $1,849 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%
$5,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$5,233
Mortgage P&I
79%
$2,679
Property Taxes
36%
$1,218
Home Insurance
6%
$186
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372