Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $135k initial cash invested.
-10.14%
Cash On Cash
4.1%
Cap Rate
0.65
DSCR
$3,363
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $4,504 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,570
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$4,504
Mortgage P&I
86%
$2,907
Property Taxes
8%
$257
Home Insurance
6%
$195
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370