Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.49% first-year return on $131k initial cash invested.
-10.49%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$3,525
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $4,668 expenses = $1,143 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,525
Total Expenses
$4,668
Mortgage P&I
76%
$2,681
Property Taxes
14%
$496
Home Insurance
5%
$192
HOA
3%
$100
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388