Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $132k initial cash invested.
-6.74%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$4,286
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $5,026 expenses = $740 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,415
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$5,026
Mortgage P&I
63%
$2,679
Property Taxes
16%
$702
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471