Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $131k initial cash invested.
-6.52%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$4,460
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,460 income − $5,170 expenses = $710 out of pocket
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,460
Total Expenses
$5,170
Mortgage P&I
60%
$2,676
Property Taxes
18%
$786
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491