Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $133k initial cash invested.
-10.98%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$2,928
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $4,149 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$4,149
Mortgage P&I
95%
$2,792
Property Taxes
6%
$170
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322