Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $135k initial cash invested.
-8.01%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$3,552
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $4,452 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,564
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$4,452
Mortgage P&I
80%
$2,831
Property Taxes
7%
$239
Home Insurance
5%
$174
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391