Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $133k initial cash invested.
-4.27%
Cash On Cash
5.98%
Cap Rate
0.91
DSCR
$4,893
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,893 income − $5,366 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,476
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,893
Total Expenses
$5,366
Mortgage P&I
61%
$3,005
Property Taxes
10%
$508
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538