Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.6% first-year return on $133k initial cash invested.
-5.6%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$4,474
Rent
-$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,474 income − $5,096 expenses = $622 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,489
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$5,096
Mortgage P&I
61%
$2,749
Property Taxes
14%
$634
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492