Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.8% first-year return on $132k initial cash invested.
-1.8%
Cash On Cash
6.13%
Cap Rate
1
DSCR
$5,178
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $5,376 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,416
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$5,376
Mortgage P&I
53%
$2,756
Property Taxes
13%
$668
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570