Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $133k initial cash invested.
-9.91%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$3,609
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $4,709 expenses = $1,100 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,484
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,609
Total Expenses
$4,709
Mortgage P&I
77%
$2,778
Property Taxes
13%
$471
Home Insurance
6%
$234
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397