Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.85% first-year return on $131k initial cash invested.
-7.85%
Cash On Cash
5.04%
Cap Rate
0.76
DSCR
$3,942
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $4,796 expenses = $854 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,942
Total Expenses
$4,796
Mortgage P&I
75%
$2,947
Property Taxes
8%
$321
Home Insurance
5%
$187
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434