Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $133k initial cash invested.
-6.36%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$4,252
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $4,957 expenses = $705 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%
$5,482
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$4,957
Mortgage P&I
65%
$2,783
Property Taxes
11%
$451
Home Insurance
5%
$192
HOA
2%
$85
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468