Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $133k initial cash invested.
-11.42%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$3,477
Rent
-$1,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $4,747 expenses = $1,270 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
$3,477
Total Expenses
$4,747
Mortgage P&I
81%
$2,799
Property Taxes
17%
$575
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382