Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $135k initial cash invested.
-9.79%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$3,470
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $4,574 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,470
Total Expenses
$4,574
Mortgage P&I
82%
$2,851
Property Taxes
10%
$347
Home Insurance
6%
$196
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382