Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $136k initial cash invested.
-7.11%
Cash On Cash
5.13%
Cap Rate
0.79
DSCR
$4,346
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $5,151 expenses = $805 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,614
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,346
Total Expenses
$5,151
Mortgage P&I
70%
$3,032
Property Taxes
10%
$443
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478