Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.82% first-year return on $133k initial cash invested.
-10.82%
Cash On Cash
4.29%
Cap Rate
0.65
DSCR
$3,656
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,656 income − $4,859 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,656
Total Expenses
$4,859
Mortgage P&I
83%
$3,025
Property Taxes
11%
$399
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402