Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.15% first-year return on $131k initial cash invested.
-19.15%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$2,001
Rent
-$2,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $4,095 expenses = $2,094 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,001
Total Expenses
$4,095
Mortgage P&I
138%
$2,760
Property Taxes
23%
$466
Home Insurance
9%
$189
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220