Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $135k initial cash invested.
-0.35%
Cash On Cash
6.45%
Cap Rate
1.07
DSCR
$5,774
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $5,813 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,587
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$5,813
Mortgage P&I
49%
$2,811
Property Taxes
11%
$619
Home Insurance
4%
$240
HOA
3%
$180
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635