Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.38% first-year return on $129k initial cash invested.
-7.38%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$3,896
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $4,691 expenses = $795 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
$3,896
Total Expenses
$4,691
Mortgage P&I
69%
$2,673
Property Taxes
12%
$485
Home Insurance
5%
$186
HOA
1%
$21
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429