Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $133k initial cash invested.
-1.91%
Cash On Cash
6.66%
Cap Rate
1
DSCR
$5,074
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,074 income − $5,286 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
7.5%
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
$5,074
Total Expenses
$5,286
Mortgage P&I
60%
$3,051
Property Taxes
6%
$318
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558