Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.7% first-year return on $133k initial cash invested.
-5.7%
Cash On Cash
5.65%
Cap Rate
0.85
DSCR
$4,790
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $5,423 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,790
Total Expenses
$5,423
Mortgage P&I
63%
$3,028
Property Taxes
12%
$573
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527