Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $131k initial cash invested.
-2.66%
Cash On Cash
5.81%
Cap Rate
0.96
DSCR
$4,582
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $4,872 expenses = $290 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%
$5,373
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,582
Total Expenses
$4,872
Mortgage P&I
59%
$2,709
Property Taxes
8%
$350
Home Insurance
4%
$189
HOA
1%
$67
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504