Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2% first-year return on $134k initial cash invested.
-2%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$4,702
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,702 income − $4,926 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,527
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,702
Total Expenses
$4,926
Mortgage P&I
59%
$2,779
Property Taxes
8%
$358
Home Insurance
4%
$191
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517