Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.24% first-year return on $133k initial cash invested.
-0.24%
Cash On Cash
6.65%
Cap Rate
1.07
DSCR
$5,918
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,918 income − $5,945 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,918
Total Expenses
$5,945
Mortgage P&I
48%
$2,834
Property Taxes
5%
$286
Home Insurance
3%
$192
HOA
10%
$620
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651