Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $132k initial cash invested.
-11.3%
Cash On Cash
3.9%
Cap Rate
0.62
DSCR
$3,951
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,951 income − $5,195 expenses = $1,244 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,436
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,951
Total Expenses
$5,195
Mortgage P&I
72%
$2,851
Property Taxes
18%
$727
Home Insurance
7%
$273
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435