Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.22% first-year return on $134k initial cash invested.
-0.22%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$5,196
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,196 income − $5,220 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,508
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,196
Total Expenses
$5,220
Mortgage P&I
53%
$2,770
Property Taxes
9%
$490
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572