Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $136k initial cash invested.
-2.59%
Cash On Cash
5.67%
Cap Rate
0.96
DSCR
$4,904
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,904 income − $5,198 expenses = $294 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%
$5,630
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,904
Total Expenses
$5,198
Mortgage P&I
56%
$2,756
Property Taxes
8%
$411
Home Insurance
4%
$200
HOA
3%
$165
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539