Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.54% first-year return on $134k initial cash invested.
-16.54%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$1,986
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $3,826 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$3,826
Mortgage P&I
141%
$2,801
Property Taxes
8%
$159
Home Insurance
10%
$192
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218