Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $129k initial cash invested.
-8.26%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$3,326
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $4,216 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$4,216
Mortgage P&I
80%
$2,655
Property Taxes
7%
$238
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366