Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.39% first-year return on $133k initial cash invested.
-8.39%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$3,836
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $4,766 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,478
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$4,766
Mortgage P&I
71%
$2,740
Property Taxes
14%
$522
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422