Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $131k initial cash invested.
-8.69%
Cash On Cash
4.55%
Cap Rate
0.72
DSCR
$3,753
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $4,700 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,367
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$4,700
Mortgage P&I
75%
$2,833
Property Taxes
11%
$395
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413