Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7% first-year return on $132k initial cash invested.
-7%
Cash On Cash
4.79%
Cap Rate
0.78
DSCR
$4,006
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $4,778 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,443
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$4,778
Mortgage P&I
70%
$2,785
Property Taxes
11%
$439
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441