Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.6% first-year return on $132k initial cash invested.
-5.6%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$3,824
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $4,439 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,824
Total Expenses
$4,439
Mortgage P&I
70%
$2,664
Property Taxes
7%
$252
Home Insurance
5%
$191
HOA
1%
$31
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421