Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.47% first-year return on $132k initial cash invested.
-7.47%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$3,606
Rent
-$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,606 income − $4,425 expenses = $819 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,406
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,606
Total Expenses
$4,425
Mortgage P&I
76%
$2,749
Property Taxes
7%
$250
Home Insurance
5%
$192
HOA
0%
$8
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397