Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.92% first-year return on $129k initial cash invested.
-0.92%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$4,466
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,466 income − $4,565 expenses = $99 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
$4,466
Total Expenses
$4,565
Mortgage P&I
60%
$2,677
Property Taxes
4%
$183
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491