Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $135k initial cash invested.
-5.17%
Cash On Cash
5.26%
Cap Rate
0.86
DSCR
$4,842
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $5,424 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,576
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$5,424
Mortgage P&I
58%
$2,832
Property Taxes
15%
$718
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533