Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $131k initial cash invested.
-11.06%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$3,411
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $4,617 expenses = $1,206 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,376
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$4,617
Mortgage P&I
80%
$2,716
Property Taxes
16%
$547
Home Insurance
6%
$196
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375