Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $135k initial cash invested.
-2.39%
Cash On Cash
6.42%
Cap Rate
0.98
DSCR
$5,115
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,115 income − $5,384 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,561
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,115
Total Expenses
$5,384
Mortgage P&I
59%
$3,037
Property Taxes
8%
$405
Home Insurance
4%
$202
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563