Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $133k initial cash invested.
-5.44%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$4,216
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $4,817 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,461
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$4,817
Mortgage P&I
63%
$2,667
Property Taxes
12%
$505
Home Insurance
5%
$194
HOA
0%
$17
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464