Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.18% first-year return on $131k initial cash invested.
-3.18%
Cash On Cash
5.84%
Cap Rate
0.94
DSCR
$4,404
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $4,751 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,382
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$4,751
Mortgage P&I
63%
$2,789
Property Taxes
6%
$284
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484