Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $134k initial cash invested.
-8.79%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$3,432
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $4,416 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,432
Total Expenses
$4,416
Mortgage P&I
81%
$2,789
Property Taxes
8%
$259
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378