Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.52% first-year return on $131k initial cash invested.
-10.52%
Cash On Cash
3.89%
Cap Rate
0.63
DSCR
$3,496
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $4,644 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,378
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$4,644
Mortgage P&I
79%
$2,752
Property Taxes
15%
$509
Home Insurance
6%
$193
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385