Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $134k initial cash invested.
-6.01%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$3,842
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $4,511 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,507
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$4,511
Mortgage P&I
71%
$2,717
Property Taxes
8%
$295
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423