Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.18% first-year return on $131k initial cash invested.
-8.18%
Cash On Cash
4.43%
Cap Rate
0.72
DSCR
$3,366
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $4,259 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$4,259
Mortgage P&I
81%
$2,743
Property Taxes
5%
$183
Home Insurance
6%
$188
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370