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
4.98%
Cap Rate
0.81
DSCR
$5,020
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,020 income − $5,758 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,020
Total Expenses
$5,758
Mortgage P&I
55%
$2,769
Property Taxes
22%
$1,090
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552