Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $133k initial cash invested.
-3.86%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$4,368
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $4,797 expenses = $429 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%
$5,492
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$4,797
Mortgage P&I
63%
$2,750
Property Taxes
7%
$307
Home Insurance
4%
$192
HOA
1%
$63
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480