Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $131k initial cash invested.
-6.15%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$3,882
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $4,554 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$4,554
Mortgage P&I
69%
$2,692
Property Taxes
9%
$354
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427