Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $132k initial cash invested.
-10.41%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$3,422
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $4,569 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,442
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$4,569
Mortgage P&I
79%
$2,694
Property Taxes
13%
$451
Home Insurance
8%
$257
HOA
0%
$3
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376