Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.27% first-year return on $133k initial cash invested.
-2.27%
Cash On Cash
5.81%
Cap Rate
0.99
DSCR
$5,716
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,716 income − $5,968 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,716
Total Expenses
$5,968
Mortgage P&I
47%
$2,687
Property Taxes
16%
$912
Home Insurance
3%
$192
HOA
4%
$233
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629