Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.34% first-year return on $135k initial cash invested.
-15.34%
Cash On Cash
2.76%
Cap Rate
0.44
DSCR
$2,386
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $4,117 expenses = $1,731 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,386
Total Expenses
$4,117
Mortgage P&I
123%
$2,924
Property Taxes
8%
$187
Home Insurance
8%
$196
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262