Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.84% first-year return on $132k initial cash invested.
-5.84%
Cash On Cash
5.04%
Cap Rate
0.82
DSCR
$3,770
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $4,412 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,430
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$4,412
Mortgage P&I
74%
$2,773
Property Taxes
4%
$165
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415