Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.04% first-year return on $136k initial cash invested.
-8.04%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$4,539
Rent
-$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,539 income − $5,453 expenses = $914 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
$4,539
Total Expenses
$5,453
Mortgage P&I
63%
$2,863
Property Taxes
18%
$826
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499