Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.92% first-year return on $136k initial cash invested.
-7.92%
Cash On Cash
4.62%
Cap Rate
0.75
DSCR
$4,220
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $5,119 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,632
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$5,119
Mortgage P&I
69%
$2,900
Property Taxes
14%
$578
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464