Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.11% first-year return on $134k initial cash invested.
-3.11%
Cash On Cash
6.06%
Cap Rate
0.95
DSCR
$4,940
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $5,288 expenses = $348 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,542
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,940
Total Expenses
$5,288
Mortgage P&I
60%
$2,950
Property Taxes
10%
$500
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543