Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.01% first-year return on $132k initial cash invested.
-1.01%
Cash On Cash
6.5%
Cap Rate
1.04
DSCR
$5,666
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,666 income − $5,777 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,424
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,666
Total Expenses
$5,777
Mortgage P&I
50%
$2,822
Property Taxes
15%
$836
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623