Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $135k initial cash invested.
-7.15%
Cash On Cash
4.85%
Cap Rate
0.78
DSCR
$4,016
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $4,823 expenses = $807 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,589
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$4,823
Mortgage P&I
72%
$2,903
Property Taxes
9%
$356
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442