Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.87% first-year return on $133k initial cash invested.
-5.87%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$3,998
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $4,651 expenses = $653 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,998
Total Expenses
$4,651
Mortgage P&I
68%
$2,736
Property Taxes
9%
$357
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440