Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.9% first-year return on $136k initial cash invested.
-4.9%
Cash On Cash
5.9%
Cap Rate
0.88
DSCR
$4,502
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $5,058 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$5,058
Mortgage P&I
70%
$3,140
Property Taxes
4%
$187
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495