Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.61% first-year return on $131k initial cash invested.
-7.61%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$3,960
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,960 income − $4,790 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,374
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,960
Total Expenses
$4,790
Mortgage P&I
66%
$2,622
Property Taxes
15%
$606
Home Insurance
5%
$191
HOA
1%
$25
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436