Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.14% first-year return on $132k initial cash invested.
-3.14%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$4,430
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $4,775 expenses = $345 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%
$5,419
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,430
Total Expenses
$4,775
Mortgage P&I
61%
$2,716
Property Taxes
8%
$361
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487