Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $131k initial cash invested.
-12.34%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$2,810
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $4,154 expenses = $1,344 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,368
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$4,154
Mortgage P&I
92%
$2,572
Property Taxes
16%
$436
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309