Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $132k initial cash invested.
-10.09%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$3,714
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,714 income − $4,828 expenses = $1,114 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,714
Total Expenses
$4,828
Mortgage P&I
73%
$2,722
Property Taxes
16%
$596
Home Insurance
5%
$191
HOA
1%
$55
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409