Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.71% first-year return on $131k initial cash invested.
-7.71%
Cash On Cash
5.06%
Cap Rate
0.77
DSCR
$4,048
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $4,890 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,387
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,890
Mortgage P&I
73%
$2,951
Property Taxes
9%
$371
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445