Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.94% first-year return on $134k initial cash invested.
-6.94%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$3,776
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $4,552 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,529
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$4,552
Mortgage P&I
73%
$2,760
Property Taxes
4%
$137
Home Insurance
6%
$214
HOA
4%
$158
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415