Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.3% first-year return on $133k initial cash invested.
-8.3%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$4,194
Rent
-$923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $5,117 expenses = $923 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$5,117
Mortgage P&I
66%
$2,774
Property Taxes
17%
$725
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461