Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $132k initial cash invested.
-3.82%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$4,040
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $4,460 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,427
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$4,460
Mortgage P&I
67%
$2,717
Property Taxes
4%
$169
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444