Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $135k initial cash invested.
-11.41%
Cash On Cash
3.86%
Cap Rate
0.61
DSCR
$3,326
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $4,606 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,555
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$4,606
Mortgage P&I
88%
$2,936
Property Taxes
10%
$340
Home Insurance
6%
$199
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366