Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.6% first-year return on $133k initial cash invested.
-15.6%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,658
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $5,392 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,494
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$5,392
Mortgage P&I
76%
$2,769
Property Taxes
18%
$666
Home Insurance
5%
$194
HOA
14%
$520
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402