Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.72% first-year return on $136k initial cash invested.
-0.72%
Cash On Cash
6.55%
Cap Rate
1.04
DSCR
$5,198
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,198 income − $5,280 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,638
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,198
Total Expenses
$5,280
Mortgage P&I
57%
$2,950
Property Taxes
7%
$352
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572