Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.24% first-year return on $135k initial cash invested.
-5.24%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$4,070
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $4,657 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$4,657
Mortgage P&I
69%
$2,809
Property Taxes
5%
$216
Home Insurance
5%
$194
HOA
1%
$54
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448