Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $136k initial cash invested.
-4.84%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$5,253
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,253 income − $5,803 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,635
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,253
Total Expenses
$5,803
Mortgage P&I
53%
$2,783
Property Taxes
13%
$686
Home Insurance
4%
$208
HOA
6%
$340
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578