Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $135k initial cash invested.
-7.11%
Cash On Cash
5.18%
Cap Rate
0.79
DSCR
$4,504
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $5,305 expenses = $801 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%
$5,576
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,504
Total Expenses
$5,305
Mortgage P&I
67%
$3,028
Property Taxes
12%
$551
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495