Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.9% first-year return on $133k initial cash invested.
-8.9%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,711
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $4,697 expenses = $986 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,473
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,711
Total Expenses
$4,697
Mortgage P&I
74%
$2,748
Property Taxes
13%
$491
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408