Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.18% first-year return on $134k initial cash invested.
-3.18%
Cash On Cash
5.45%
Cap Rate
0.94
DSCR
$4,714
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,714 income − $5,068 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,514
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$5,068
Mortgage P&I
57%
$2,667
Property Taxes
8%
$400
Home Insurance
4%
$205
HOA
4%
$192
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519