Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $133k initial cash invested.
-3.45%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$4,539
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,539 income − $4,920 expenses = $381 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
$4,539
Total Expenses
$4,920
Mortgage P&I
60%
$2,736
Property Taxes
10%
$436
Home Insurance
4%
$196
HOA
0%
$8
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499