Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.68% first-year return on $135k initial cash invested.
-7.68%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$4,876
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,876 income − $5,743 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,876
Total Expenses
$5,743
Mortgage P&I
59%
$2,890
Property Taxes
21%
$1,000
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536