Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $136k initial cash invested.
-5.65%
Cash On Cash
4.86%
Cap Rate
0.83
DSCR
$4,065
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,065 income − $4,704 expenses = $639 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,609
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,065
Total Expenses
$4,704
Mortgage P&I
68%
$2,748
Property Taxes
9%
$375
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447