Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.34% first-year return on $133k initial cash invested.
-7.34%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$3,810
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,810 income − $4,622 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,467
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,810
Total Expenses
$4,622
Mortgage P&I
72%
$2,756
Property Taxes
6%
$246
Home Insurance
6%
$236
HOA
2%
$90
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419