Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.17% first-year return on $133k initial cash invested.
-6.17%
Cash On Cash
5.39%
Cap Rate
0.83
DSCR
$4,568
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $5,253 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,482
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,568
Total Expenses
$5,253
Mortgage P&I
65%
$2,963
Property Taxes
12%
$562
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502