Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.12% first-year return on $133k initial cash invested.
-6.12%
Cash On Cash
5.06%
Cap Rate
0.82
DSCR
$4,610
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,610 income − $5,291 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,610
Total Expenses
$5,291
Mortgage P&I
61%
$2,815
Property Taxes
16%
$718
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507