Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.02% first-year return on $132k initial cash invested.
-10.02%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$2,870
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $3,968 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,405
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,968
Mortgage P&I
94%
$2,685
Property Taxes
4%
$111
Home Insurance
7%
$196
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316