Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $134k initial cash invested.
-8.14%
Cash On Cash
4.67%
Cap Rate
0.75
DSCR
$5,157
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,157 income − $6,063 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,504
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$6,063
Mortgage P&I
55%
$2,841
Property Taxes
11%
$562
Home Insurance
4%
$196
HOA
14%
$711
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567