Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.34% first-year return on $133k initial cash invested.
-9.34%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$3,680
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $4,714 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,470
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$4,714
Mortgage P&I
74%
$2,730
Property Taxes
10%
$356
Home Insurance
5%
$196
HOA
5%
$181
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405