Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $132k initial cash invested.
-7.62%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$4,206
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,206 income − $5,043 expenses = $837 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
$4,206
Total Expenses
$5,043
Mortgage P&I
64%
$2,707
Property Taxes
10%
$406
Home Insurance
5%
$192
HOA
7%
$308
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463