This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $137k initial cash invested.
-7.56%
Cash On Cash
5.09%
Cap Rate
0.78
DSCR
$4,833
Rent
-$860
Cashflow
Cash Flow
$4,833 income − $5,693 expenses = $860 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,644
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,833
Total Expenses
$5,693
Mortgage P&I
63%
$3,060
Property Taxes
17%
$798
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532