Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $134k initial cash invested.
-9.7%
Cash On Cash
4.32%
Cap Rate
0.68
DSCR
$3,890
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $4,969 expenses = $1,079 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,502
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$4,969
Mortgage P&I
75%
$2,903
Property Taxes
14%
$546
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428