Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $134k initial cash invested.
-5.17%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$3,652
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $4,227 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$4,227
Mortgage P&I
75%
$2,747
Property Taxes
1%
$46
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402