Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.28% first-year return on $132k initial cash invested.
-15.28%
Cash On Cash
2.74%
Cap Rate
0.44
DSCR
$3,096
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $4,771 expenses = $1,675 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,405
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$4,771
Mortgage P&I
90%
$2,786
Property Taxes
24%
$730
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341