Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18% first-year return on $132k initial cash invested.
-18%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$1,833
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,833 income − $3,809 expenses = $1,976 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,833
Total Expenses
$3,809
Mortgage P&I
148%
$2,704
Property Taxes
16%
$285
Home Insurance
11%
$197
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202