Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.29% first-year return on $136k initial cash invested.
-5.29%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$4,110
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $4,709 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,614
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$4,709
Mortgage P&I
68%
$2,785
Property Taxes
8%
$327
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452