Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.96% first-year return on $134k initial cash invested.
-2.96%
Cash On Cash
6.36%
Cap Rate
0.96
DSCR
$4,876
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,876 income − $5,206 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,503
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,876
Total Expenses
$5,206
Mortgage P&I
63%
$3,052
Property Taxes
6%
$305
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536