Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $131k initial cash invested.
-10.06%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$3,652
Rent
-$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $4,748 expenses = $1,096 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,366
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$4,748
Mortgage P&I
74%
$2,702
Property Taxes
17%
$612
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402