Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $132k initial cash invested.
-6.33%
Cash On Cash
4.99%
Cap Rate
0.81
DSCR
$4,008
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $4,702 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,008
Total Expenses
$4,702
Mortgage P&I
70%
$2,786
Property Taxes
8%
$306
Home Insurance
5%
$192
HOA
1%
$56
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441