Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.71% first-year return on $135k initial cash invested.
-3.71%
Cash On Cash
6.12%
Cap Rate
0.93
DSCR
$5,104
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,104 income − $5,523 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,104
Total Expenses
$5,523
Mortgage P&I
60%
$3,070
Property Taxes
10%
$527
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561