Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.92% first-year return on $134k initial cash invested.
-9.92%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$3,160
Rent
-$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $4,267 expenses = $1,107 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,517
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$4,267
Mortgage P&I
87%
$2,760
Property Taxes
7%
$230
Home Insurance
6%
$203
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348