Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $133k initial cash invested.
-7.18%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$4,485
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,485 income − $5,281 expenses = $796 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
$4,485
Total Expenses
$5,281
Mortgage P&I
60%
$2,702
Property Taxes
12%
$542
Home Insurance
4%
$192
HOA
7%
$321
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493