Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $132k initial cash invested.
-11.31%
Cash On Cash
4.23%
Cap Rate
0.63
DSCR
$3,393
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $4,641 expenses = $1,248 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$4,641
Mortgage P&I
89%
$3,032
Property Taxes
8%
$264
Home Insurance
6%
$191
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373