Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.34% first-year return on $131k initial cash invested.
-3.34%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$4,144
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $4,509 expenses = $365 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%
$5,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,144
Total Expenses
$4,509
Mortgage P&I
65%
$2,684
Property Taxes
3%
$106
Home Insurance
5%
$192
HOA
3%
$118
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456