Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.38% first-year return on $133k initial cash invested.
-22.38%
Cash On Cash
1.45%
Cap Rate
0.22
DSCR
$2,850
Rent
-$2,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $5,340 expenses = $2,490 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$5,340
Mortgage P&I
107%
$3,039
Property Taxes
30%
$849
Home Insurance
7%
$192
HOA
10%
$290
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314