Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.35% first-year return on $135k initial cash invested.
-7.35%
Cash On Cash
4.94%
Cap Rate
0.78
DSCR
$4,326
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $5,153 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,570
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$5,153
Mortgage P&I
68%
$2,949
Property Taxes
12%
$538
Home Insurance
5%
$195
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476