Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $132k initial cash invested.
-7.03%
Cash On Cash
4.92%
Cap Rate
0.78
DSCR
$3,490
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $4,263 expenses = $773 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,424
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$4,263
Mortgage P&I
82%
$2,857
Property Taxes
1%
$22
Home Insurance
6%
$196
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384