Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.12% first-year return on $132k initial cash invested.
-10.12%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$3,776
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $4,888 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,423
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$4,888
Mortgage P&I
71%
$2,688
Property Taxes
17%
$650
Home Insurance
7%
$267
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415