Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.48% first-year return on $134k initial cash invested.
-15.48%
Cash On Cash
2.9%
Cap Rate
0.46
DSCR
$3,296
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $5,024 expenses = $1,728 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,523
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$5,024
Mortgage P&I
89%
$2,930
Property Taxes
23%
$771
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363