Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $131k initial cash invested.
-6.28%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$3,916
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $4,600 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,370
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$4,600
Mortgage P&I
68%
$2,661
Property Taxes
10%
$373
Home Insurance
5%
$189
HOA
1%
$45
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431