Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $136k initial cash invested.
-4.25%
Cash On Cash
5.55%
Cap Rate
0.9
DSCR
$5,014
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,014 income − $5,496 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,626
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$5,496
Mortgage P&I
58%
$2,885
Property Taxes
13%
$669
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552