Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $134k initial cash invested.
-4.04%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$4,494
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $4,943 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,494
Total Expenses
$4,943
Mortgage P&I
61%
$2,758
Property Taxes
10%
$465
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494