Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.57% first-year return on $135k initial cash invested.
-6.57%
Cash On Cash
4.94%
Cap Rate
0.8
DSCR
$4,606
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,606 income − $5,348 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,592
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,606
Total Expenses
$5,348
Mortgage P&I
62%
$2,859
Property Taxes
16%
$737
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507