Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.33% first-year return on $131k initial cash invested.
-2.33%
Cash On Cash
5.73%
Cap Rate
0.97
DSCR
$4,358
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $4,612 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,358
Total Expenses
$4,612
Mortgage P&I
61%
$2,646
Property Taxes
7%
$298
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479