Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.76% first-year return on $135k initial cash invested.
-3.76%
Cash On Cash
5.49%
Cap Rate
0.92
DSCR
$5,126
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,126 income − $5,548 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,562
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,126
Total Expenses
$5,548
Mortgage P&I
54%
$2,763
Property Taxes
17%
$850
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564