Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.94% first-year return on $134k initial cash invested.
-6.94%
Cash On Cash
5.31%
Cap Rate
0.81
DSCR
$5,298
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,298 income − $6,075 expenses = $777 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,543
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,298
Total Expenses
$6,075
Mortgage P&I
57%
$3,018
Property Taxes
11%
$580
Home Insurance
4%
$208
HOA
9%
$467
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583