Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $134k initial cash invested.
-14.36%
Cash On Cash
3.37%
Cap Rate
0.51
DSCR
$3,392
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $4,989 expenses = $1,597 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,392
Total Expenses
$4,989
Mortgage P&I
89%
$3,006
Property Taxes
10%
$327
Home Insurance
6%
$192
HOA
9%
$310
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373