Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.48% first-year return on $133k initial cash invested.
-4.48%
Cash On Cash
5.89%
Cap Rate
0.89
DSCR
$4,466
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,466 income − $4,964 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,466
Total Expenses
$4,964
Mortgage P&I
67%
$3,012
Property Taxes
5%
$241
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491