Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $136k initial cash invested.
-7.01%
Cash On Cash
5.21%
Cap Rate
0.8
DSCR
$4,246
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $5,042 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,635
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$5,042
Mortgage P&I
72%
$3,071
Property Taxes
8%
$322
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467