Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.49% first-year return on $135k initial cash invested.
-9.49%
Cash On Cash
3.82%
Cap Rate
0.66
DSCR
$3,436
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $4,501 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,553
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$4,501
Mortgage P&I
79%
$2,698
Property Taxes
12%
$426
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378