Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.02% first-year return on $132k initial cash invested.
-5.02%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$4,359
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $4,913 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,359
Total Expenses
$4,913
Mortgage P&I
62%
$2,687
Property Taxes
13%
$554
Home Insurance
4%
$191
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479