Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.22% first-year return on $133k initial cash invested.
-2.22%
Cash On Cash
5.8%
Cap Rate
0.97
DSCR
$4,330
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $4,576 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,480
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,330
Total Expenses
$4,576
Mortgage P&I
63%
$2,721
Property Taxes
4%
$191
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476