Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $133k initial cash invested.
-0.76%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$4,884
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,884 income − $4,968 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,459
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,884
Total Expenses
$4,968
Mortgage P&I
55%
$2,709
Property Taxes
7%
$361
Home Insurance
4%
$196
HOA
1%
$42
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537