Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.53% first-year return on $136k initial cash invested.
-7.53%
Cash On Cash
5.21%
Cap Rate
0.79
DSCR
$4,838
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,838 income − $5,692 expenses = $854 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,623
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,838
Total Expenses
$5,692
Mortgage P&I
64%
$3,100
Property Taxes
13%
$646
Home Insurance
4%
$200
HOA
2%
$100
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532