Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.87% first-year return on $132k initial cash invested.
-7.87%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$3,801
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $4,665 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,419
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,801
Total Expenses
$4,665
Mortgage P&I
69%
$2,637
Property Taxes
11%
$426
Home Insurance
6%
$210
HOA
3%
$100
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418