Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.4% first-year return on $132k initial cash invested.
-5.4%
Cash On Cash
5.1%
Cap Rate
0.85
DSCR
$4,290
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,290 income − $4,883 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,290
Total Expenses
$4,883
Mortgage P&I
64%
$2,726
Property Taxes
12%
$505
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472