Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.54% first-year return on $133k initial cash invested.
-8.54%
Cash On Cash
4.71%
Cap Rate
0.73
DSCR
$4,305
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $5,249 expenses = $944 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,458
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,305
Total Expenses
$5,249
Mortgage P&I
68%
$2,912
Property Taxes
12%
$531
Home Insurance
4%
$191
HOA
4%
$151
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474