Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.58% first-year return on $133k initial cash invested.
-15.58%
Cash On Cash
2.98%
Cap Rate
0.46
DSCR
$2,568
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $4,299 expenses = $1,731 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,568
Total Expenses
$4,299
Mortgage P&I
116%
$2,990
Property Taxes
10%
$244
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282