Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $133k initial cash invested.
-17.49%
Cash On Cash
2.3%
Cap Rate
0.36
DSCR
$2,180
Rent
-$1,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $4,123 expenses = $1,943 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,180
Total Expenses
$4,123
Mortgage P&I
133%
$2,910
Property Taxes
13%
$280
Home Insurance
9%
$192
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240