Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.98% first-year return on $133k initial cash invested.
-9.98%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$3,936
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,936 income − $5,046 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,936
Total Expenses
$5,046
Mortgage P&I
70%
$2,743
Property Taxes
20%
$774
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433