Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.07% first-year return on $133k initial cash invested.
-6.07%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$3,780
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $4,455 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,780
Total Expenses
$4,455
Mortgage P&I
74%
$2,803
Property Taxes
5%
$175
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416