Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $132k initial cash invested.
-9.91%
Cash On Cash
4.37%
Cap Rate
0.68
DSCR
$4,396
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,396 income − $5,484 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,396
Total Expenses
$5,484
Mortgage P&I
66%
$2,884
Property Taxes
21%
$912
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484