Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.4% first-year return on $132k initial cash invested.
-14.4%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$3,330
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $4,919 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$4,919
Mortgage P&I
80%
$2,669
Property Taxes
14%
$458
Home Insurance
6%
$196
HOA
14%
$464
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366