Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $133k initial cash invested.
-8.58%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$3,879
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $4,828 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,462
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,879
Total Expenses
$4,828
Mortgage P&I
71%
$2,738
Property Taxes
15%
$580
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427