Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.42% first-year return on $133k initial cash invested.
-5.42%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$3,831
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,831 income − $4,429 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,453
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$4,429
Mortgage P&I
71%
$2,738
Property Taxes
5%
$193
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421