Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.75% first-year return on $129k initial cash invested.
-5.75%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$4,851
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,851 income − $5,470 expenses = $619 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%
$5,295
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,851
Total Expenses
$5,470
Mortgage P&I
54%
$2,611
Property Taxes
18%
$859
Home Insurance
4%
$185
HOA
3%
$165
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534