Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $132k initial cash invested.
-6.58%
Cash On Cash
5.01%
Cap Rate
0.8
DSCR
$4,120
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $4,841 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,405
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$4,841
Mortgage P&I
68%
$2,813
Property Taxes
10%
$426
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453