Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.46% first-year return on $132k initial cash invested.
-8.46%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$3,651
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $4,582 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,428
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$4,582
Mortgage P&I
73%
$2,672
Property Taxes
13%
$476
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402