Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $133k initial cash invested.
-6.61%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$4,148
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $4,883 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,498
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,148
Total Expenses
$4,883
Mortgage P&I
66%
$2,744
Property Taxes
13%
$524
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456