Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $134k initial cash invested.
-6.43%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$3,814
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $4,535 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,547
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$4,535
Mortgage P&I
73%
$2,777
Property Taxes
6%
$220
Home Insurance
6%
$236
HOA
0%
$4
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420