Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $136k initial cash invested.
-6%
Cash On Cash
5.34%
Cap Rate
0.84
DSCR
$4,809
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $5,489 expenses = $680 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,809
Total Expenses
$5,489
Mortgage P&I
62%
$2,988
Property Taxes
14%
$664
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529