Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.12% first-year return on $135k initial cash invested.
-6.12%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$3,976
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $4,662 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$4,662
Mortgage P&I
70%
$2,788
Property Taxes
8%
$323
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437