Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $132k initial cash invested.
-6.55%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$4,722
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,722 income − $5,442 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,426
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,722
Total Expenses
$5,442
Mortgage P&I
59%
$2,779
Property Taxes
16%
$738
Home Insurance
4%
$189
HOA
3%
$130
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519