Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.17% first-year return on $135k initial cash invested.
-3.17%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$4,371
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,371 income − $4,727 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,554
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,371
Total Expenses
$4,727
Mortgage P&I
63%
$2,742
Property Taxes
5%
$222
Home Insurance
5%
$201
HOA
2%
$75
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481