Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.44% first-year return on $135k initial cash invested.
-3.44%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$4,724
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,724 income − $5,111 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,571
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,724
Total Expenses
$5,111
Mortgage P&I
59%
$2,780
Property Taxes
11%
$526
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520