Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.12% first-year return on $133k initial cash invested.
-6.12%
Cash On Cash
5.47%
Cap Rate
0.84
DSCR
$5,199
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,199 income − $5,879 expenses = $680 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,496
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$5,879
Mortgage P&I
57%
$2,978
Property Taxes
17%
$905
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572