Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.06% first-year return on $133k initial cash invested.
-12.06%
Cash On Cash
3.86%
Cap Rate
0.6
DSCR
$4,214
Rent
-$1,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,214 income − $5,549 expenses = $1,335 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,468
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,214
Total Expenses
$5,549
Mortgage P&I
69%
$2,927
Property Taxes
23%
$990
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464