Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.75% first-year return on $132k initial cash invested.
-8.75%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$3,860
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $4,820 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$4,820
Mortgage P&I
72%
$2,770
Property Taxes
13%
$508
Home Insurance
5%
$192
HOA
1%
$38
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425