Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.12% first-year return on $132k initial cash invested.
-7.12%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$3,958
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $4,740 expenses = $782 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$4,740
Mortgage P&I
67%
$2,645
Property Taxes
14%
$561
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435