Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.76% first-year return on $132k initial cash invested.
-14.76%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$2,828
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $4,457 expenses = $1,629 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%
$5,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$4,457
Mortgage P&I
97%
$2,742
Property Taxes
20%
$563
Home Insurance
7%
$191
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311