Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $136k initial cash invested.
-5.21%
Cash On Cash
5.14%
Cap Rate
0.85
DSCR
$4,228
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $4,818 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,615
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,228
Total Expenses
$4,818
Mortgage P&I
67%
$2,827
Property Taxes
8%
$358
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465