Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $133k initial cash invested.
-6.85%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$4,610
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,610 income − $5,369 expenses = $759 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,610
Total Expenses
$5,369
Mortgage P&I
60%
$2,747
Property Taxes
15%
$705
Home Insurance
4%
$191
HOA
3%
$160
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507