Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.87% first-year return on $134k initial cash invested.
-11.87%
Cash On Cash
3.95%
Cap Rate
0.6
DSCR
$3,351
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $4,680 expenses = $1,329 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,540
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$4,680
Mortgage P&I
90%
$3,020
Property Taxes
9%
$285
Home Insurance
6%
$192
HOA
1%
$43
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369