Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $132k initial cash invested.
-4%
Cash On Cash
5.47%
Cap Rate
0.9
DSCR
$4,402
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $4,842 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,433
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$4,842
Mortgage P&I
62%
$2,739
Property Taxes
10%
$418
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484