Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.59% first-year return on $129k initial cash invested.
-1.59%
Cash On Cash
5.97%
Cap Rate
1.01
DSCR
$4,674
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,674 income − $4,845 expenses = $171 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%
$5,298
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,674
Total Expenses
$4,845
Mortgage P&I
56%
$2,620
Property Taxes
8%
$373
Home Insurance
4%
$191
HOA
2%
$72
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514