Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $136k initial cash invested.
-0.82%
Cash On Cash
6.46%
Cap Rate
1.05
DSCR
$5,730
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,730 income − $5,823 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,607
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,730
Total Expenses
$5,823
Mortgage P&I
50%
$2,882
Property Taxes
14%
$792
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630