Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10% first-year return on $134k initial cash invested.
-10%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$2,926
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $4,038 expenses = $1,112 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
$2,926
Total Expenses
$4,038
Mortgage P&I
94%
$2,755
Property Taxes
3%
$96
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322