Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.41% first-year return on $133k initial cash invested.
-9.41%
Cash On Cash
4.79%
Cap Rate
0.71
DSCR
$4,095
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,095 income − $5,136 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,464
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,095
Total Expenses
$5,136
Mortgage P&I
75%
$3,056
Property Taxes
4%
$178
Home Insurance
5%
$191
HOA
8%
$319
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450