Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $137k initial cash invested.
-3.79%
Cash On Cash
5.32%
Cap Rate
0.91
DSCR
$4,732
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $5,165 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,664
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$5,165
Mortgage P&I
58%
$2,755
Property Taxes
10%
$454
Home Insurance
4%
$201
HOA
3%
$146
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521