Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $132k initial cash invested.
-8.87%
Cash On Cash
4.49%
Cap Rate
0.71
DSCR
$3,724
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $4,702 expenses = $978 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,446
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,724
Total Expenses
$4,702
Mortgage P&I
77%
$2,865
Property Taxes
10%
$374
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410