Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $132k initial cash invested.
-4.26%
Cash On Cash
5.88%
Cap Rate
0.91
DSCR
$5,031
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,031 income − $5,499 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,031
Total Expenses
$5,499
Mortgage P&I
58%
$2,921
Property Taxes
13%
$676
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553