Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $136k initial cash invested.
-8.47%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$4,240
Rent
-$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $5,203 expenses = $963 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,639
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,240
Total Expenses
$5,203
Mortgage P&I
67%
$2,821
Property Taxes
17%
$739
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466