Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $136k initial cash invested.
-6.62%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$3,742
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,742 income − $4,491 expenses = $749 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,606
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,742
Total Expenses
$4,491
Mortgage P&I
75%
$2,798
Property Taxes
5%
$171
Home Insurance
5%
$201
HOA
1%
$48
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412