Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.77% first-year return on $136k initial cash invested.
-7.77%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$3,634
Rent
-$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $4,517 expenses = $883 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,634
Total Expenses
$4,517
Mortgage P&I
78%
$2,843
Property Taxes
6%
$225
Home Insurance
6%
$201
HOA
0%
$13
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400