Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $134k initial cash invested.
-10.26%
Cash On Cash
4.22%
Cap Rate
0.66
DSCR
$3,890
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $5,037 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,532
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$5,037
Mortgage P&I
76%
$2,938
Property Taxes
15%
$574
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428