Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $133k initial cash invested.
-13.03%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$2,536
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $3,983 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,536
Total Expenses
$3,983
Mortgage P&I
110%
$2,791
Property Taxes
5%
$139
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279