Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $135k initial cash invested.
-5.13%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$5,460
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,460 income − $6,037 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,565
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,460
Total Expenses
$6,037
Mortgage P&I
50%
$2,757
Property Taxes
17%
$940
Home Insurance
4%
$199
HOA
5%
$285
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601