Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.44% first-year return on $134k initial cash invested.
-4.44%
Cash On Cash
5.68%
Cap Rate
0.9
DSCR
$5,008
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,008 income − $5,506 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,545
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,008
Total Expenses
$5,506
Mortgage P&I
58%
$2,924
Property Taxes
14%
$688
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551