Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $135k initial cash invested.
-4.63%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$4,640
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $5,161 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,575
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,640
Total Expenses
$5,161
Mortgage P&I
61%
$2,813
Property Taxes
9%
$409
Home Insurance
4%
$196
HOA
4%
$165
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510