Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $134k initial cash invested.
-7.79%
Cash On Cash
4.33%
Cap Rate
0.74
DSCR
$4,209
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $5,081 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,538
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$5,081
Mortgage P&I
64%
$2,702
Property Taxes
18%
$762
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463