Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.39% first-year return on $132k initial cash invested.
-8.39%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$4,071
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $4,996 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,444
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,071
Total Expenses
$4,996
Mortgage P&I
68%
$2,761
Property Taxes
16%
$658
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448