Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.34% first-year return on $133k initial cash invested.
-6.34%
Cash On Cash
5.53%
Cap Rate
0.83
DSCR
$4,676
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $5,378 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,471
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,676
Total Expenses
$5,378
Mortgage P&I
65%
$3,035
Property Taxes
12%
$562
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514