Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $133k initial cash invested.
-5.14%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$4,626
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $5,195 expenses = $569 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%
$5,465
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$5,195
Mortgage P&I
59%
$2,744
Property Taxes
12%
$536
Home Insurance
4%
$192
HOA
3%
$150
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509