Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.2% first-year return on $132k initial cash invested.
-6.2%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$3,666
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $4,350 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,452
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$4,350
Mortgage P&I
74%
$2,709
Property Taxes
5%
$198
Home Insurance
5%
$192
HOA
0%
$4
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403