Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $135k initial cash invested.
-9.75%
Cash On Cash
4.59%
Cap Rate
0.7
DSCR
$4,088
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $5,185 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,569
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,088
Total Expenses
$5,185
Mortgage P&I
75%
$3,063
Property Taxes
13%
$529
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450