Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $135k initial cash invested.
-3.98%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$4,104
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $4,551 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,560
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$4,551
Mortgage P&I
69%
$2,827
Property Taxes
3%
$129
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451