Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.54% first-year return on $132k initial cash invested.
-8.54%
Cash On Cash
4.82%
Cap Rate
0.74
DSCR
$4,053
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $4,993 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,430
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$4,993
Mortgage P&I
73%
$2,960
Property Taxes
11%
$463
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446