Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.4% first-year return on $135k initial cash invested.
-6.4%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$4,526
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $5,248 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,526
Total Expenses
$5,248
Mortgage P&I
61%
$2,742
Property Taxes
17%
$775
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498