Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $135k initial cash invested.
-11.55%
Cash On Cash
3.59%
Cap Rate
0.58
DSCR
$2,686
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $3,987 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,580
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$3,987
Mortgage P&I
107%
$2,863
Property Taxes
1%
$17
Home Insurance
7%
$195
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295