Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.98% first-year return on $131k initial cash invested.
-7.98%
Cash On Cash
4.78%
Cap Rate
0.75
DSCR
$3,806
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $4,678 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,806
Total Expenses
$4,678
Mortgage P&I
75%
$2,864
Property Taxes
9%
$328
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419