Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $135k initial cash invested.
-8.7%
Cash On Cash
4.77%
Cap Rate
0.73
DSCR
$3,980
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,980 income − $4,959 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,570
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,980
Total Expenses
$4,959
Mortgage P&I
76%
$3,035
Property Taxes
9%
$375
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438