Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $133k initial cash invested.
-4.27%
Cash On Cash
5.93%
Cap Rate
0.91
DSCR
$4,746
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,746 income − $5,219 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,746
Total Expenses
$5,219
Mortgage P&I
63%
$2,991
Property Taxes
7%
$344
Home Insurance
5%
$220
HOA
1%
$50
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522