Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.4% first-year return on $135k initial cash invested.
-5.4%
Cash On Cash
4.96%
Cap Rate
0.85
DSCR
$4,710
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,710 income − $5,318 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,710
Total Expenses
$5,318
Mortgage P&I
58%
$2,726
Property Taxes
8%
$372
Home Insurance
4%
$203
HOA
9%
$417
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518