Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10% first-year return on $132k initial cash invested.
-10%
Cash On Cash
4.44%
Cap Rate
0.68
DSCR
$3,908
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $5,009 expenses = $1,101 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,437
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$5,009
Mortgage P&I
76%
$2,957
Property Taxes
14%
$532
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430