Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $135k initial cash invested.
-6.58%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$3,804
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $4,546 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,588
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$4,546
Mortgage P&I
74%
$2,803
Property Taxes
7%
$252
Home Insurance
5%
$199
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418