Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $132k initial cash invested.
-5.03%
Cash On Cash
5.4%
Cap Rate
0.87
DSCR
$4,778
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,778 income − $5,331 expenses = $553 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,778
Total Expenses
$5,331
Mortgage P&I
59%
$2,799
Property Taxes
15%
$719
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526