Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.77% first-year return on $133k initial cash invested.
-18.77%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$1,946
Rent
-$2,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $4,021 expenses = $2,075 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,461
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,946
Total Expenses
$4,021
Mortgage P&I
143%
$2,788
Property Taxes
19%
$370
Home Insurance
10%
$201
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214