Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.02% first-year return on $135k initial cash invested.
-1.02%
Cash On Cash
6.84%
Cap Rate
1.04
DSCR
$5,698
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,698 income − $5,813 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,585
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$5,813
Mortgage P&I
54%
$3,072
Property Taxes
10%
$598
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627