Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.04% first-year return on $135k initial cash invested.
-6.04%
Cash On Cash
5.08%
Cap Rate
0.83
DSCR
$4,629
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,629 income − $5,310 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,589
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,629
Total Expenses
$5,310
Mortgage P&I
62%
$2,863
Property Taxes
14%
$670
Home Insurance
4%
$196
HOA
0%
$8
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509