Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.91% first-year return on $135k initial cash invested.
-16.91%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$2,416
Rent
-$1,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $4,312 expenses = $1,896 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$4,312
Mortgage P&I
121%
$2,933
Property Taxes
10%
$233
Home Insurance
8%
$194
HOA
5%
$130
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266