Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $136k initial cash invested.
-2.32%
Cash On Cash
5.8%
Cap Rate
0.97
DSCR
$4,512
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,512 income − $4,775 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,616
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,512
Total Expenses
$4,775
Mortgage P&I
62%
$2,798
Property Taxes
4%
$194
Home Insurance
4%
$201
HOA
1%
$50
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496