Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.55% first-year return on $136k initial cash invested.
-5.55%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$4,222
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $4,852 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,624
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,222
Total Expenses
$4,852
Mortgage P&I
65%
$2,755
Property Taxes
12%
$486
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464