Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $136k initial cash invested.
-4.87%
Cash On Cash
5.59%
Cap Rate
0.87
DSCR
$4,392
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $4,946 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,640
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,392
Total Expenses
$4,946
Mortgage P&I
68%
$3,005
Property Taxes
6%
$250
Home Insurance
4%
$197
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483