Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $134k initial cash invested.
-5.89%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$4,810
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,810 income − $5,470 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,543
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,810
Total Expenses
$5,470
Mortgage P&I
59%
$2,849
Property Taxes
15%
$726
Home Insurance
4%
$202
HOA
1%
$59
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529