Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.26% first-year return on $129k initial cash invested.
-17.26%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$2,054
Rent
-$1,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $3,914 expenses = $1,860 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
$2,054
Total Expenses
$3,914
Mortgage P&I
131%
$2,689
Property Taxes
17%
$341
Home Insurance
9%
$186
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226