Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.11% first-year return on $133k initial cash invested.
-0.11%
Cash On Cash
6.42%
Cap Rate
1.07
DSCR
$5,344
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,344 income − $5,356 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,344
Total Expenses
$5,356
Mortgage P&I
51%
$2,738
Property Taxes
11%
$609
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588