Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $132k initial cash invested.
-13.47%
Cash On Cash
3.41%
Cap Rate
0.53
DSCR
$3,213
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $4,694 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,427
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$4,694
Mortgage P&I
90%
$2,896
Property Taxes
16%
$513
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353