Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $132k initial cash invested.
-7.42%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$4,143
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $4,959 expenses = $816 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%
$5,425
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$4,959
Mortgage P&I
67%
$2,775
Property Taxes
14%
$560
Home Insurance
5%
$192
HOA
1%
$23
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456