Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.92% first-year return on $134k initial cash invested.
-16.92%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,213
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $5,095 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,213
Total Expenses
$5,095
Mortgage P&I
85%
$2,743
Property Taxes
33%
$1,067
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353