Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.72% first-year return on $135k initial cash invested.
-3.72%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$5,079
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,079 income − $5,497 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,556
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,079
Total Expenses
$5,497
Mortgage P&I
55%
$2,813
Property Taxes
15%
$774
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559