Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $136k initial cash invested.
-2.66%
Cash On Cash
5.62%
Cap Rate
0.96
DSCR
$4,746
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,746 income − $5,049 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,642
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,746
Total Expenses
$5,049
Mortgage P&I
58%
$2,753
Property Taxes
10%
$481
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522