Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.2% first-year return on $129k initial cash invested.
-2.2%
Cash On Cash
6.06%
Cap Rate
0.99
DSCR
$5,103
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $5,340 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,301
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$5,340
Mortgage P&I
53%
$2,712
Property Taxes
14%
$708
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561