Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.69% first-year return on $133k initial cash invested.
-2.69%
Cash On Cash
5.89%
Cap Rate
0.97
DSCR
$5,248
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,248 income − $5,545 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,248
Total Expenses
$5,545
Mortgage P&I
53%
$2,770
Property Taxes
13%
$683
Home Insurance
4%
$192
HOA
2%
$116
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577