Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $136k initial cash invested.
-6.36%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$3,710
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $4,432 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,627
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$4,432
Mortgage P&I
76%
$2,804
Property Taxes
4%
$162
Home Insurance
6%
$206
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408