Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.22% first-year return on $136k initial cash invested.
-6.22%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$3,996
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $4,701 expenses = $705 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%
$5,623
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$4,701
Mortgage P&I
70%
$2,812
Property Taxes
8%
$322
Home Insurance
5%
$201
HOA
0%
$6
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440