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
5.13%
Cap Rate
0.82
DSCR
$4,072
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $4,733 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,432
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$4,733
Mortgage P&I
69%
$2,821
Property Taxes
8%
$331
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448