Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.32% first-year return on $131k initial cash invested.
-8.32%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$3,638
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $4,546 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,638
Total Expenses
$4,546
Mortgage P&I
74%
$2,679
Property Taxes
12%
$441
Home Insurance
5%
$188
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400