Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.79% first-year return on $135k initial cash invested.
-2.79%
Cash On Cash
5.63%
Cap Rate
0.95
DSCR
$4,522
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $4,837 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,593
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,522
Total Expenses
$4,837
Mortgage P&I
61%
$2,759
Property Taxes
8%
$342
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497