This property looks like a bad Mid-Term investment with a projected -6.14% first-year return on $135k initial cash invested.
-6.14%
Cash On Cash
5.45%
Cap Rate
0.84
DSCR
$4,947
Rent
-$692
Cashflow
Cash Flow
$4,947 income − $5,639 expenses = $692 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,585
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$5,639
Mortgage P&I
61%
$3,029
Property Taxes
15%
$736
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544