Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.27% first-year return on $134k initial cash invested.
-10.27%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$3,195
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $4,341 expenses = $1,146 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,520
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$4,341
Mortgage P&I
89%
$2,837
Property Taxes
7%
$225
Home Insurance
6%
$193
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351