Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $132k initial cash invested.
-6.72%
Cash On Cash
5.36%
Cap Rate
0.81
DSCR
$4,124
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $4,862 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$4,862
Mortgage P&I
73%
$2,993
Property Taxes
6%
$256
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454