Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.59% first-year return on $131k initial cash invested.
-3.59%
Cash On Cash
5.84%
Cap Rate
0.92
DSCR
$4,426
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $4,818 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$4,818
Mortgage P&I
64%
$2,837
Property Taxes
5%
$237
Home Insurance
5%
$210
HOA
1%
$29
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487