Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $133k initial cash invested.
-8.58%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$3,592
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $4,545 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,493
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$4,545
Mortgage P&I
78%
$2,799
Property Taxes
8%
$288
Home Insurance
5%
$196
HOA
1%
$40
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395