Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.9% first-year return on $134k initial cash invested.
-10.9%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$3,828
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $5,042 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,509
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,828
Total Expenses
$5,042
Mortgage P&I
73%
$2,809
Property Taxes
19%
$712
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421