Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.03% first-year return on $136k initial cash invested.
-1.03%
Cash On Cash
6.25%
Cap Rate
1.03
DSCR
$5,034
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,034 income − $5,151 expenses = $117 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%
$5,613
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,034
Total Expenses
$5,151
Mortgage P&I
56%
$2,838
Property Taxes
8%
$401
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554