Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.85% first-year return on $134k initial cash invested.
-9.85%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$3,788
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $4,886 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,510
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$4,886
Mortgage P&I
73%
$2,747
Property Taxes
17%
$650
Home Insurance
5%
$199
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417