Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.77% first-year return on $134k initial cash invested.
-9.77%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$3,435
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $4,522 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,435
Total Expenses
$4,522
Mortgage P&I
82%
$2,804
Property Taxes
10%
$359
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378