Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $132k initial cash invested.
-7.62%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$3,840
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $4,679 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,437
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$4,679
Mortgage P&I
73%
$2,814
Property Taxes
10%
$367
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422