Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.41% first-year return on $132k initial cash invested.
-7.41%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$3,597
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $4,415 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,451
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$4,415
Mortgage P&I
77%
$2,761
Property Taxes
6%
$229
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396