Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.39% first-year return on $133k initial cash invested.
-5.39%
Cash On Cash
5.23%
Cap Rate
0.85
DSCR
$4,406
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $5,004 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,478
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$5,004
Mortgage P&I
64%
$2,809
Property Taxes
12%
$508
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485