Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.5% first-year return on $134k initial cash invested.
-3.5%
Cash On Cash
5.99%
Cap Rate
0.94
DSCR
$5,554
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $5,944 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,504
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,554
Total Expenses
$5,944
Mortgage P&I
52%
$2,915
Property Taxes
15%
$860
Home Insurance
4%
$200
HOA
1%
$81
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611