Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $136k initial cash invested.
-5.66%
Cash On Cash
5.29%
Cap Rate
0.84
DSCR
$4,684
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,684 income − $5,328 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,639
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,684
Total Expenses
$5,328
Mortgage P&I
63%
$2,945
Property Taxes
12%
$564
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515