Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $134k initial cash invested.
-13.47%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$2,502
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $4,007 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,529
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,502
Total Expenses
$4,007
Mortgage P&I
111%
$2,782
Property Taxes
7%
$174
Home Insurance
8%
$201
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275