Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $135k initial cash invested.
-9.81%
Cash On Cash
4.68%
Cap Rate
0.7
DSCR
$4,044
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,044 income − $5,148 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,573
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,044
Total Expenses
$5,148
Mortgage P&I
77%
$3,117
Property Taxes
10%
$420
Home Insurance
5%
$196
HOA
1%
$40
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445