Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.43% first-year return on $135k initial cash invested.
-7.43%
Cash On Cash
5.33%
Cap Rate
0.78
DSCR
$3,867
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $4,702 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,867
Total Expenses
$4,702
Mortgage P&I
81%
$3,149
Property Taxes
1%
$42
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425