Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.25% first-year return on $137k initial cash invested.
-3.25%
Cash On Cash
5.78%
Cap Rate
0.94
DSCR
$5,127
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,127 income − $5,499 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,676
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,127
Total Expenses
$5,499
Mortgage P&I
57%
$2,899
Property Taxes
9%
$460
Home Insurance
4%
$201
HOA
4%
$196
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564