Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13% first-year return on $133k initial cash invested.
-13%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$2,436
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $3,880 expenses = $1,444 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$3,880
Mortgage P&I
113%
$2,761
Property Taxes
4%
$100
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268