Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.88% first-year return on $132k initial cash invested.
-2.88%
Cash On Cash
5.6%
Cap Rate
0.95
DSCR
$4,688
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,688 income − $5,004 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,422
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,688
Total Expenses
$5,004
Mortgage P&I
57%
$2,660
Property Taxes
12%
$561
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516