Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.01% first-year return on $135k initial cash invested.
-14.01%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,470
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $4,046 expenses = $1,576 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,571
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$4,046
Mortgage P&I
115%
$2,829
Property Taxes
7%
$174
Home Insurance
8%
$203
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272