Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.57% first-year return on $134k initial cash invested.
-13.57%
Cash On Cash
3.29%
Cap Rate
0.52
DSCR
$2,757
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $4,271 expenses = $1,514 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,518
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$4,271
Mortgage P&I
106%
$2,915
Property Taxes
8%
$216
Home Insurance
7%
$203
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303