Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.09% first-year return on $131k initial cash invested.
-9.09%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$3,014
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $4,005 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,372
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,014
Total Expenses
$4,005
Mortgage P&I
92%
$2,768
Property Taxes
1%
$17
Home Insurance
6%
$194
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332