Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.67% first-year return on $131k initial cash invested.
-4.67%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$3,692
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $4,200 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,363
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$4,200
Mortgage P&I
75%
$2,755
Property Taxes
0%
$1
Home Insurance
5%
$188
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406