Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.66% first-year return on $133k initial cash invested.
-18.66%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$2,134
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $4,204 expenses = $2,070 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,483
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$4,204
Mortgage P&I
132%
$2,826
Property Taxes
21%
$458
Home Insurance
9%
$195
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235