Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.74% first-year return on $131k initial cash invested.
-12.74%
Cash On Cash
3.57%
Cap Rate
0.56
DSCR
$2,940
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $4,328 expenses = $1,388 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,368
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$4,328
Mortgage P&I
98%
$2,868
Property Taxes
9%
$264
Home Insurance
7%
$196
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323