Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $135k initial cash invested.
-0.27%
Cash On Cash
6.49%
Cap Rate
1.06
DSCR
$5,181
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $5,211 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$5,211
Mortgage P&I
55%
$2,844
Property Taxes
8%
$410
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570