Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.18% first-year return on $134k initial cash invested.
-10.18%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$3,182
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $4,314 expenses = $1,132 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$4,314
Mortgage P&I
89%
$2,840
Property Taxes
6%
$201
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350