Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.6% first-year return on $135k initial cash invested.
-15.6%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$2,997
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $4,757 expenses = $1,760 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$4,757
Mortgage P&I
94%
$2,807
Property Taxes
19%
$579
Home Insurance
7%
$196
HOA
5%
$155
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330