Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.93% first-year return on $134k initial cash invested.
-1.93%
Cash On Cash
6.38%
Cap Rate
1
DSCR
$5,330
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,330 income − $5,545 expenses = $215 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%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,330
Total Expenses
$5,545
Mortgage P&I
55%
$2,925
Property Taxes
12%
$616
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586