Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $136k initial cash invested.
-7.25%
Cash On Cash
4.74%
Cap Rate
0.77
DSCR
$4,425
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $5,248 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,632
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$5,248
Mortgage P&I
65%
$2,870
Property Taxes
14%
$630
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487