Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.32% first-year return on $133k initial cash invested.
-8.32%
Cash On Cash
5.15%
Cap Rate
0.75
DSCR
$3,898
Rent
-$923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $4,821 expenses = $923 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,480
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$4,821
Mortgage P&I
80%
$3,120
Property Taxes
5%
$183
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429