Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $133k initial cash invested.
-3.88%
Cash On Cash
5.99%
Cap Rate
0.92
DSCR
$5,076
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $5,506 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,474
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,076
Total Expenses
$5,506
Mortgage P&I
58%
$2,961
Property Taxes
12%
$628
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558