Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $133k initial cash invested.
-6.82%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$4,124
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $4,877 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,455
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$4,877
Mortgage P&I
67%
$2,746
Property Taxes
13%
$536
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454