Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $135k initial cash invested.
-0.36%
Cash On Cash
6.53%
Cap Rate
1.07
DSCR
$5,824
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,824 income − $5,864 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,581
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,824
Total Expenses
$5,864
Mortgage P&I
49%
$2,842
Property Taxes
15%
$870
Home Insurance
3%
$171
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641