Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $135k initial cash invested.
-6.28%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$4,407
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $5,114 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,579
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$5,114
Mortgage P&I
63%
$2,766
Property Taxes
8%
$346
Home Insurance
5%
$214
HOA
7%
$290
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485