Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.16% first-year return on $134k initial cash invested.
-9.16%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$3,300
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $4,319 expenses = $1,019 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
$3,300
Total Expenses
$4,319
Mortgage P&I
85%
$2,800
Property Taxes
6%
$205
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363