Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.18% first-year return on $131k initial cash invested.
-11.18%
Cash On Cash
3.99%
Cap Rate
0.62
DSCR
$3,086
Rent
-$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $4,306 expenses = $1,220 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$4,306
Mortgage P&I
93%
$2,885
Property Taxes
5%
$156
Home Insurance
6%
$192
HOA
1%
$25
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339