Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.85% first-year return on $131k initial cash invested.
-15.85%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$1,810
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $3,540 expenses = $1,730 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%
$5,380
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,810
Total Expenses
$3,540
Mortgage P&I
151%
$2,735
Property Taxes
0%
$3
Home Insurance
10%
$188
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199