Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7% first-year return on $136k initial cash invested.
-7%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$4,814
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $5,609 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,633
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,814
Total Expenses
$5,609
Mortgage P&I
59%
$2,821
Property Taxes
20%
$958
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530