Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.77% first-year return on $131k initial cash invested.
-6.77%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$4,678
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $5,418 expenses = $740 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%
$5,391
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,678
Total Expenses
$5,418
Mortgage P&I
59%
$2,745
Property Taxes
19%
$908
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515