Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.29% first-year return on $134k initial cash invested.
-9.29%
Cash On Cash
3.77%
Cap Rate
0.66
DSCR
$3,214
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $4,252 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,525
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$4,252
Mortgage P&I
82%
$2,645
Property Taxes
10%
$315
Home Insurance
6%
$198
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354