Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $134k initial cash invested.
-7.95%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$3,819
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $4,708 expenses = $889 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,535
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$4,708
Mortgage P&I
74%
$2,820
Property Taxes
9%
$326
Home Insurance
5%
$199
HOA
2%
$64
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420