Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $132k initial cash invested.
-6.01%
Cash On Cash
5.09%
Cap Rate
0.82
DSCR
$4,286
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $4,947 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,431
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$4,947
Mortgage P&I
65%
$2,794
Property Taxes
12%
$508
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471