Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $132k initial cash invested.
-5.93%
Cash On Cash
4.72%
Cap Rate
0.81
DSCR
$4,124
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $4,774 expenses = $650 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,407
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$4,774
Mortgage P&I
63%
$2,612
Property Taxes
9%
$364
Home Insurance
5%
$192
HOA
5%
$203
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454