Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.81% first-year return on $134k initial cash invested.
-13.81%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$2,532
Rent
-$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $4,069 expenses = $1,537 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,503
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$4,069
Mortgage P&I
113%
$2,849
Property Taxes
6%
$158
Home Insurance
8%
$201
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279