Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $132k initial cash invested.
-5.59%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$4,070
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $4,683 expenses = $613 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%
$5,411
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$4,683
Mortgage P&I
67%
$2,709
Property Taxes
10%
$398
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448