Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.38% first-year return on $133k initial cash invested.
-0.38%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$5,608
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,608 income − $5,650 expenses = $42 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%
$5,476
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,608
Total Expenses
$5,650
Mortgage P&I
49%
$2,772
Property Taxes
14%
$778
Home Insurance
3%
$194
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617