Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $136k initial cash invested.
-5.64%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$4,443
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $5,083 expenses = $640 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,624
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$5,083
Mortgage P&I
63%
$2,793
Property Taxes
13%
$578
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489