Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.23% first-year return on $134k initial cash invested.
-7.23%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$4,296
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $5,105 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,537
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$5,105
Mortgage P&I
65%
$2,804
Property Taxes
11%
$476
Home Insurance
5%
$196
HOA
4%
$167
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473