Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.23% first-year return on $135k initial cash invested.
-4.23%
Cash On Cash
5.19%
Cap Rate
0.89
DSCR
$4,194
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $4,670 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,580
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$4,670
Mortgage P&I
65%
$2,722
Property Taxes
8%
$319
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461