Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.03% first-year return on $135k initial cash invested.
-12.03%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,252
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $4,607 expenses = $1,355 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,581
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$4,607
Mortgage P&I
87%
$2,824
Property Taxes
13%
$434
Home Insurance
6%
$203
HOA
1%
$40
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358