Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.43% first-year return on $136k initial cash invested.
-1.43%
Cash On Cash
5.95%
Cap Rate
1.01
DSCR
$5,109
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $5,272 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,641
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$5,272
Mortgage P&I
54%
$2,754
Property Taxes
12%
$590
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562