Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.73% first-year return on $133k initial cash invested.
-9.73%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$3,714
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,714 income − $4,794 expenses = $1,080 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,486
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,714
Total Expenses
$4,794
Mortgage P&I
75%
$2,785
Property Taxes
15%
$549
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409