Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.12% first-year return on $136k initial cash invested.
-6.12%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$4,384
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,384 income − $5,078 expenses = $694 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%
$5,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,384
Total Expenses
$5,078
Mortgage P&I
64%
$2,825
Property Taxes
13%
$565
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482