Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.94% first-year return on $134k initial cash invested.
-9.94%
Cash On Cash
4.48%
Cap Rate
0.68
DSCR
$3,579
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $4,685 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$4,685
Mortgage P&I
84%
$3,017
Property Taxes
7%
$260
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394