Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $134k initial cash invested.
-4.94%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$4,869
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $5,419 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,510
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,869
Total Expenses
$5,419
Mortgage P&I
57%
$2,768
Property Taxes
16%
$801
Home Insurance
4%
$194
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536