Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.86% first-year return on $132k initial cash invested.
-9.86%
Cash On Cash
4.34%
Cap Rate
0.68
DSCR
$3,678
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $4,760 expenses = $1,082 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,678
Total Expenses
$4,760
Mortgage P&I
79%
$2,892
Property Taxes
8%
$280
Home Insurance
5%
$192
HOA
4%
$146
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405