Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $132k initial cash invested.
-4.33%
Cash On Cash
5.4%
Cap Rate
0.9
DSCR
$5,100
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $5,575 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,100
Total Expenses
$5,575
Mortgage P&I
53%
$2,708
Property Taxes
15%
$752
Home Insurance
4%
$196
HOA
4%
$185
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561