Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.24% first-year return on $134k initial cash invested.
-1.24%
Cash On Cash
6.41%
Cap Rate
1.03
DSCR
$5,686
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,686 income − $5,824 expenses = $138 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%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,686
Total Expenses
$5,824
Mortgage P&I
50%
$2,849
Property Taxes
15%
$851
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$171
Maintenance
4%
$227
Other
11%
$625