Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.07% first-year return on $136k initial cash invested.
-8.07%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$4,596
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,596 income − $5,509 expenses = $913 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%
$5,609
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,596
Total Expenses
$5,509
Mortgage P&I
62%
$2,832
Property Taxes
20%
$938
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506