Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.14% first-year return on $133k initial cash invested.
-9.14%
Cash On Cash
4.66%
Cap Rate
0.71
DSCR
$3,790
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $4,800 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,456
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$4,800
Mortgage P&I
79%
$2,978
Property Taxes
9%
$340
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417