Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.06% first-year return on $136k initial cash invested.
-6.06%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$3,838
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $4,524 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,612
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$4,524
Mortgage P&I
74%
$2,829
Property Taxes
5%
$191
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422