Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $135k initial cash invested.
-8.73%
Cash On Cash
4.53%
Cap Rate
0.72
DSCR
$4,318
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $5,297 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,552
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,318
Total Expenses
$5,297
Mortgage P&I
67%
$2,904
Property Taxes
17%
$718
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475