Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $131k initial cash invested.
-13.03%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$3,081
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,081 income − $4,498 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,358
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$4,498
Mortgage P&I
87%
$2,687
Property Taxes
19%
$572
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339