Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $133k initial cash invested.
-5.26%
Cash On Cash
5.2%
Cap Rate
0.85
DSCR
$4,238
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,238 income − $4,821 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$4,821
Mortgage P&I
66%
$2,784
Property Taxes
9%
$399
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466