Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.83% first-year return on $132k initial cash invested.
-2.83%
Cash On Cash
5.85%
Cap Rate
0.97
DSCR
$5,406
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,406 income − $5,718 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,438
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,406
Total Expenses
$5,718
Mortgage P&I
51%
$2,746
Property Taxes
17%
$938
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595