Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $134k initial cash invested.
-2.66%
Cash On Cash
5.88%
Cap Rate
0.96
DSCR
$4,512
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,512 income − $4,808 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,507
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,512
Total Expenses
$4,808
Mortgage P&I
62%
$2,816
Property Taxes
6%
$264
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496