Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $133k initial cash invested.
-2.38%
Cash On Cash
6.01%
Cap Rate
0.98
DSCR
$5,158
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,158 income − $5,422 expenses = $264 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%
$5,483
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,158
Total Expenses
$5,422
Mortgage P&I
54%
$2,803
Property Taxes
13%
$674
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567