Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.8% first-year return on $133k initial cash invested.
-10.8%
Cash On Cash
3.91%
Cap Rate
0.63
DSCR
$3,285
Rent
-$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $4,481 expenses = $1,196 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,469
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$4,481
Mortgage P&I
87%
$2,846
Property Taxes
10%
$318
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361