Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.39% first-year return on $131k initial cash invested.
-5.39%
Cash On Cash
5.24%
Cap Rate
0.85
DSCR
$4,191
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,191 income − $4,781 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,393
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$4,781
Mortgage P&I
66%
$2,777
Property Taxes
9%
$362
Home Insurance
5%
$191
HOA
1%
$25
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461