Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.93% first-year return on $137k initial cash invested.
-2.93%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$4,848
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,848 income − $5,183 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,683
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,848
Total Expenses
$5,183
Mortgage P&I
59%
$2,852
Property Taxes
10%
$466
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533