Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.42% first-year return on $131k initial cash invested.
-2.42%
Cash On Cash
5.77%
Cap Rate
0.97
DSCR
$4,276
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,276 income − $4,540 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,373
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,276
Total Expenses
$4,540
Mortgage P&I
63%
$2,676
Property Taxes
5%
$227
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470