Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.39% first-year return on $136k initial cash invested.
-3.39%
Cash On Cash
6.11%
Cap Rate
0.93
DSCR
$4,622
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,622 income − $5,007 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,623
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,622
Total Expenses
$5,007
Mortgage P&I
66%
$3,065
Property Taxes
4%
$195
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508