Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.3% first-year return on $134k initial cash invested.
-8.3%
Cash On Cash
4.66%
Cap Rate
0.74
DSCR
$4,122
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $5,050 expenses = $928 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,532
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$5,050
Mortgage P&I
71%
$2,911
Property Taxes
13%
$541
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453