Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.38% first-year return on $135k initial cash invested.
-7.38%
Cash On Cash
5.2%
Cap Rate
0.79
DSCR
$4,950
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,950 income − $5,779 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,565
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,950
Total Expenses
$5,779
Mortgage P&I
61%
$3,041
Property Taxes
10%
$489
Home Insurance
4%
$196
HOA
7%
$371
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544