Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $134k initial cash invested.
-3.97%
Cash On Cash
5.69%
Cap Rate
0.92
DSCR
$5,457
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,457 income − $5,901 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,541
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,457
Total Expenses
$5,901
Mortgage P&I
52%
$2,855
Property Taxes
18%
$997
Home Insurance
4%
$194
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600