Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.49% first-year return on $131k initial cash invested.
-9.49%
Cash On Cash
4.68%
Cap Rate
0.7
DSCR
$3,675
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $4,708 expenses = $1,033 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,361
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$4,708
Mortgage P&I
81%
$2,975
Property Taxes
9%
$325
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404