Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.84% first-year return on $134k initial cash invested.
-1.84%
Cash On Cash
5.93%
Cap Rate
0.99
DSCR
$4,449
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,449 income − $4,655 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,544
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,449
Total Expenses
$4,655
Mortgage P&I
62%
$2,769
Property Taxes
4%
$160
Home Insurance
4%
$196
HOA
0%
$18
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489