Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.82% first-year return on $132k initial cash invested.
-7.82%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$3,423
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $4,282 expenses = $859 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%
$5,418
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$4,282
Mortgage P&I
79%
$2,718
Property Taxes
5%
$165
Home Insurance
6%
$196
HOA
1%
$38
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377