Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.72% first-year return on $133k initial cash invested.
-2.72%
Cash On Cash
6%
Cap Rate
0.96
DSCR
$4,366
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,366 income − $4,667 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,463
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$4,667
Mortgage P&I
65%
$2,858
Property Taxes
1%
$32
Home Insurance
4%
$196
HOA
2%
$96
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480