Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $131k initial cash invested.
-9.59%
Cash On Cash
4.73%
Cap Rate
0.7
DSCR
$3,948
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $4,997 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,394
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$4,997
Mortgage P&I
76%
$3,015
Property Taxes
11%
$435
Home Insurance
5%
$192
HOA
0%
$13
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434