Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.54% first-year return on $135k initial cash invested.
-8.54%
Cash On Cash
4.88%
Cap Rate
0.74
DSCR
$4,257
Rent
-$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $5,220 expenses = $963 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,584
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$5,220
Mortgage P&I
72%
$3,065
Property Taxes
12%
$508
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468