Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $133k initial cash invested.
-17.09%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,642
Rent
-$1,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $4,542 expenses = $1,900 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$4,542
Mortgage P&I
105%
$2,771
Property Taxes
21%
$545
Home Insurance
12%
$327
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291