Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.11% first-year return on $131k initial cash invested.
-1.11%
Cash On Cash
6.32%
Cap Rate
1.04
DSCR
$5,616
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $5,737 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,391
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$5,737
Mortgage P&I
49%
$2,736
Property Taxes
16%
$905
Home Insurance
3%
$186
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618