Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $133k initial cash invested.
-13.44%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,967
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $4,460 expenses = $1,493 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$4,460
Mortgage P&I
91%
$2,695
Property Taxes
19%
$564
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326