Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $132k initial cash invested.
-7.01%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$4,401
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $5,175 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,448
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$5,175
Mortgage P&I
62%
$2,743
Property Taxes
17%
$744
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484