Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.02% first-year return on $133k initial cash invested.
-9.02%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$3,144
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $4,145 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,482
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$4,145
Mortgage P&I
87%
$2,731
Property Taxes
5%
$144
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346