Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $132k initial cash invested.
-1.12%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$4,280
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,280 income − $4,403 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,422
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$4,403
Mortgage P&I
63%
$2,693
Property Taxes
0%
$13
Home Insurance
4%
$192
HOA
1%
$50
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471