Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $136k initial cash invested.
-3.53%
Cash On Cash
5.83%
Cap Rate
0.95
DSCR
$6,044
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,044 income − $6,444 expenses = $400 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,625
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,044
Total Expenses
$6,444
Mortgage P&I
48%
$2,890
Property Taxes
22%
$1,302
Home Insurance
3%
$197
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665