Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $135k initial cash invested.
-7.83%
Cash On Cash
4.85%
Cap Rate
0.76
DSCR
$4,290
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,290 income − $5,172 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,578
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,290
Total Expenses
$5,172
Mortgage P&I
69%
$2,965
Property Taxes
13%
$551
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472