Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $136k initial cash invested.
-6.31%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$4,656
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,656 income − $5,370 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,608
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,656
Total Expenses
$5,370
Mortgage P&I
60%
$2,815
Property Taxes
12%
$548
Home Insurance
4%
$201
HOA
5%
$223
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512