Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.6% first-year return on $131k initial cash invested.
-1.6%
Cash On Cash
6%
Cap Rate
1
DSCR
$4,574
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $4,749 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,377
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$4,749
Mortgage P&I
59%
$2,681
Property Taxes
7%
$315
Home Insurance
4%
$189
HOA
0%
$9
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503