Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $135k initial cash invested.
-6.62%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$4,092
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $4,839 expenses = $747 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,588
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$4,839
Mortgage P&I
68%
$2,765
Property Taxes
12%
$477
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450