Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.09% first-year return on $134k initial cash invested.
-6.09%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$3,920
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $4,597 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,920
Total Expenses
$4,597
Mortgage P&I
69%
$2,709
Property Taxes
9%
$363
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431