Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $133k initial cash invested.
-8.03%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$4,023
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $4,916 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$4,916
Mortgage P&I
69%
$2,776
Property Taxes
14%
$546
Home Insurance
5%
$192
HOA
1%
$33
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443