Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $136k initial cash invested.
-5.03%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$4,056
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $4,627 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,631
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$4,627
Mortgage P&I
68%
$2,752
Property Taxes
6%
$248
Home Insurance
5%
$198
HOA
1%
$50
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446