Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $133k initial cash invested.
-7.1%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$3,788
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $4,573 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,464
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$4,573
Mortgage P&I
73%
$2,774
Property Taxes
6%
$244
Home Insurance
5%
$192
HOA
2%
$73
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417