Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.05% first-year return on $135k initial cash invested.
-18.05%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$2,031
Rent
-$2,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,031 income − $4,055 expenses = $2,024 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,031
Total Expenses
$4,055
Mortgage P&I
138%
$2,807
Property Taxes
18%
$357
Home Insurance
10%
$201
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223