Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $134k initial cash invested.
-9.79%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$3,207
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $4,301 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,529
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$4,301
Mortgage P&I
88%
$2,819
Property Taxes
6%
$200
Home Insurance
6%
$192
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353