Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $135k initial cash invested.
-6.43%
Cash On Cash
5.3%
Cap Rate
0.82
DSCR
$4,546
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,546 income − $5,272 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,546
Total Expenses
$5,272
Mortgage P&I
66%
$3,014
Property Taxes
11%
$486
Home Insurance
5%
$226
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500