Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.49% first-year return on $135k initial cash invested.
-11.49%
Cash On Cash
4.06%
Cap Rate
0.62
DSCR
$3,591
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $4,885 expenses = $1,294 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,581
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$4,885
Mortgage P&I
85%
$3,039
Property Taxes
9%
$320
Home Insurance
6%
$219
HOA
2%
$85
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395