Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $135k initial cash invested.
-2.47%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$4,586
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $4,864 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,577
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,586
Total Expenses
$4,864
Mortgage P&I
61%
$2,783
Property Taxes
7%
$328
Home Insurance
4%
$195
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504