Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $135k initial cash invested.
-3.53%
Cash On Cash
6.11%
Cap Rate
0.93
DSCR
$4,874
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,874 income − $5,271 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,577
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,874
Total Expenses
$5,271
Mortgage P&I
62%
$3,040
Property Taxes
7%
$319
Home Insurance
4%
$198
HOA
1%
$57
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536