Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.37% first-year return on $132k initial cash invested.
-3.37%
Cash On Cash
5.71%
Cap Rate
0.93
DSCR
$4,550
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $4,920 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,410
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$4,920
Mortgage P&I
61%
$2,763
Property Taxes
9%
$419
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500