Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.8% first-year return on $135k initial cash invested.
-6.8%
Cash On Cash
4.93%
Cap Rate
0.79
DSCR
$4,359
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $5,123 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,565
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,359
Total Expenses
$5,123
Mortgage P&I
66%
$2,874
Property Taxes
13%
$584
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479