Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.13% first-year return on $132k initial cash invested.
-15.13%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$4,120
Rent
-$1,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $5,783 expenses = $1,663 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,120
Total Expenses
$5,783
Mortgage P&I
66%
$2,725
Property Taxes
21%
$859
Home Insurance
5%
$196
HOA
15%
$602
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453