Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $135k initial cash invested.
-3.84%
Cash On Cash
5.61%
Cap Rate
0.91
DSCR
$4,377
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $4,809 expenses = $432 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,579
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,377
Total Expenses
$4,809
Mortgage P&I
65%
$2,864
Property Taxes
5%
$198
Home Insurance
5%
$198
HOA
1%
$62
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481