Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.92% first-year return on $134k initial cash invested.
-4.92%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$4,326
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $4,873 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,502
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$4,873
Mortgage P&I
64%
$2,764
Property Taxes
11%
$484
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476