Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $135k initial cash invested.
-8.56%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$3,550
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $4,511 expenses = $961 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
$3,550
Total Expenses
$4,511
Mortgage P&I
79%
$2,800
Property Taxes
9%
$307
Home Insurance
6%
$198
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390