Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $131k initial cash invested.
-11.4%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$4,116
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $5,359 expenses = $1,243 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,373
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$5,359
Mortgage P&I
67%
$2,771
Property Taxes
20%
$833
Home Insurance
5%
$192
HOA
4%
$163
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453