Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.08% first-year return on $135k initial cash invested.
-1.08%
Cash On Cash
6.02%
Cap Rate
1.03
DSCR
$4,986
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,986 income − $5,107 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,553
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,986
Total Expenses
$5,107
Mortgage P&I
54%
$2,708
Property Taxes
10%
$500
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548