Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $135k initial cash invested.
-6.63%
Cash On Cash
4.92%
Cap Rate
0.8
DSCR
$4,689
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $5,437 expenses = $748 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%
$5,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$5,437
Mortgage P&I
61%
$2,853
Property Taxes
12%
$565
Home Insurance
4%
$203
HOA
5%
$220
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516