Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $136k initial cash invested.
-2.32%
Cash On Cash
5.89%
Cap Rate
0.99
DSCR
$6,190
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,190 income − $6,453 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,634
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,190
Total Expenses
$6,453
Mortgage P&I
45%
$2,782
Property Taxes
14%
$839
Home Insurance
3%
$201
HOA
8%
$525
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681