Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.34% first-year return on $131k initial cash invested.
-3.34%
Cash On Cash
5.66%
Cap Rate
0.93
DSCR
$4,166
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $4,531 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,384
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$4,531
Mortgage P&I
66%
$2,736
Property Taxes
3%
$143
Home Insurance
5%
$198
HOA
1%
$37
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458