Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $135k initial cash invested.
-9.15%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$3,426
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $4,452 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$4,452
Mortgage P&I
80%
$2,751
Property Taxes
8%
$271
Home Insurance
6%
$198
HOA
2%
$67
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377