Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.68% first-year return on $133k initial cash invested.
-0.68%
Cash On Cash
6.24%
Cap Rate
1.05
DSCR
$5,236
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,236 income − $5,312 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,236
Total Expenses
$5,312
Mortgage P&I
52%
$2,726
Property Taxes
12%
$607
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576