Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.77% first-year return on $135k initial cash invested.
-4.77%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$4,186
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $4,723 expenses = $537 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,573
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$4,723
Mortgage P&I
67%
$2,793
Property Taxes
5%
$225
Home Insurance
5%
$198
HOA
2%
$85
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460