Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.63% first-year return on $132k initial cash invested.
-9.63%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$3,418
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $4,476 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$4,476
Mortgage P&I
79%
$2,713
Property Taxes
12%
$408
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376