Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $135k initial cash invested.
-6.05%
Cash On Cash
5.02%
Cap Rate
0.82
DSCR
$4,316
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $4,995 expenses = $679 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%
$5,561
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,316
Total Expenses
$4,995
Mortgage P&I
66%
$2,833
Property Taxes
12%
$498
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475