Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.15% first-year return on $136k initial cash invested.
-5.15%
Cash On Cash
5.11%
Cap Rate
0.85
DSCR
$4,208
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $4,794 expenses = $586 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%
$5,641
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,208
Total Expenses
$4,794
Mortgage P&I
67%
$2,819
Property Taxes
7%
$275
Home Insurance
5%
$200
HOA
2%
$70
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463