Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.77% first-year return on $132k initial cash invested.
-11.77%
Cash On Cash
3.77%
Cap Rate
0.6
DSCR
$3,447
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,447 income − $4,743 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,433
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,447
Total Expenses
$4,743
Mortgage P&I
83%
$2,866
Property Taxes
15%
$513
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379