Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.6% first-year return on $132k initial cash invested.
-4.6%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$4,036
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $4,540 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,405
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$4,540
Mortgage P&I
66%
$2,666
Property Taxes
8%
$307
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444