Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $133k initial cash invested.
-6.58%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$4,160
Rent
-$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $4,889 expenses = $729 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,470
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$4,889
Mortgage P&I
66%
$2,746
Property Taxes
13%
$537
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458