Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.93% first-year return on $133k initial cash invested.
-3.93%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$5,211
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,211 income − $5,648 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,494
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,211
Total Expenses
$5,648
Mortgage P&I
52%
$2,732
Property Taxes
13%
$696
Home Insurance
4%
$192
HOA
5%
$258
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573