Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.22% first-year return on $135k initial cash invested.
-6.22%
Cash On Cash
5.58%
Cap Rate
0.84
DSCR
$4,988
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $5,688 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,570
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$5,688
Mortgage P&I
62%
$3,090
Property Taxes
14%
$702
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549