Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.22% first-year return on $135k initial cash invested.
-9.22%
Cash On Cash
5.07%
Cap Rate
0.73
DSCR
$4,328
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $5,366 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
7.8%
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
$4,328
Total Expenses
$5,366
Mortgage P&I
74%
$3,221
Property Taxes
11%
$477
Home Insurance
5%
$197
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476