Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $132k initial cash invested.
-5%
Cash On Cash
5.23%
Cap Rate
0.86
DSCR
$4,422
Rent
-$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $4,973 expenses = $551 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,435
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$4,973
Mortgage P&I
62%
$2,744
Property Taxes
7%
$320
Home Insurance
4%
$194
HOA
5%
$211
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486