Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $133k initial cash invested.
-5.85%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$4,104
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $4,752 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,474
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$4,752
Mortgage P&I
67%
$2,742
Property Taxes
10%
$424
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451