Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.89% first-year return on $132k initial cash invested.
-9.89%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$3,939
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $5,024 expenses = $1,085 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
$3,939
Total Expenses
$5,024
Mortgage P&I
70%
$2,774
Property Taxes
13%
$509
Home Insurance
5%
$191
HOA
5%
$210
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433