Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $133k initial cash invested.
-2.91%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$5,319
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,319 income − $5,642 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,477
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,319
Total Expenses
$5,642
Mortgage P&I
52%
$2,789
Property Taxes
12%
$622
Home Insurance
4%
$192
HOA
4%
$230
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585