Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $131k initial cash invested.
-10.16%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$4,356
Rent
-$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,356 income − $5,463 expenses = $1,107 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,369
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,356
Total Expenses
$5,463
Mortgage P&I
63%
$2,734
Property Taxes
16%
$702
Home Insurance
5%
$210
HOA
8%
$336
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479