Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $134k initial cash invested.
-4.84%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$4,752
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,752 income − $5,290 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,752
Total Expenses
$5,290
Mortgage P&I
57%
$2,714
Property Taxes
16%
$768
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523