Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.06% first-year return on $134k initial cash invested.
-15.06%
Cash On Cash
2.95%
Cap Rate
0.46
DSCR
$2,498
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $4,173 expenses = $1,675 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,498
Total Expenses
$4,173
Mortgage P&I
117%
$2,925
Property Taxes
8%
$206
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275