Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.25% first-year return on $131k initial cash invested.
-8.25%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$4,578
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $5,479 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,382
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,578
Total Expenses
$5,479
Mortgage P&I
60%
$2,742
Property Taxes
12%
$534
Home Insurance
4%
$192
HOA
10%
$455
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504