Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.94% first-year return on $133k initial cash invested.
-5.94%
Cash On Cash
5.28%
Cap Rate
0.84
DSCR
$4,791
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $5,448 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,466
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$5,448
Mortgage P&I
60%
$2,872
Property Taxes
15%
$719
Home Insurance
4%
$192
HOA
1%
$35
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527