Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.24% first-year return on $135k initial cash invested.
-7.24%
Cash On Cash
4.72%
Cap Rate
0.77
DSCR
$3,836
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $4,648 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,552
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$4,648
Mortgage P&I
74%
$2,841
Property Taxes
10%
$366
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422