Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.73% first-year return on $131k initial cash invested.
-6.73%
Cash On Cash
4.86%
Cap Rate
0.79
DSCR
$3,784
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $4,520 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,389
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$4,520
Mortgage P&I
73%
$2,767
Property Taxes
6%
$213
Home Insurance
5%
$192
HOA
2%
$62
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416