Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.32% first-year return on $135k initial cash invested.
-3.32%
Cash On Cash
5.51%
Cap Rate
0.94
DSCR
$5,013
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,013 income − $5,386 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,557
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,013
Total Expenses
$5,386
Mortgage P&I
54%
$2,722
Property Taxes
15%
$751
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$551