Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.81% first-year return on $131k initial cash invested.
-14.81%
Cash On Cash
2.89%
Cap Rate
0.46
DSCR
$2,553
Rent
-$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $4,172 expenses = $1,619 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$4,172
Mortgage P&I
110%
$2,814
Property Taxes
11%
$292
Home Insurance
8%
$198
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281