Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $132k initial cash invested.
-9.15%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$3,976
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $4,981 expenses = $1,005 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%
$5,422
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$4,981
Mortgage P&I
69%
$2,734
Property Taxes
14%
$548
Home Insurance
4%
$178
HOA
4%
$170
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437