Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.05% first-year return on $135k initial cash invested.
-9.05%
Cash On Cash
3.99%
Cap Rate
0.68
DSCR
$3,573
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $4,594 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$4,594
Mortgage P&I
77%
$2,738
Property Taxes
8%
$273
Home Insurance
7%
$236
HOA
4%
$132
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393