Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $132k initial cash invested.
-7.49%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$3,806
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $4,627 expenses = $821 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%
$5,406
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$4,627
Mortgage P&I
71%
$2,712
Property Taxes
11%
$429
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419