Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $133k initial cash invested.
-4%
Cash On Cash
5.54%
Cap Rate
0.91
DSCR
$4,600
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,600 income − $5,042 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,600
Total Expenses
$5,042
Mortgage P&I
60%
$2,776
Property Taxes
10%
$448
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506