Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $136k initial cash invested.
-7.86%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$3,870
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,870 income − $4,764 expenses = $894 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%
$5,642
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,870
Total Expenses
$4,764
Mortgage P&I
74%
$2,852
Property Taxes
10%
$390
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426