Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $137k initial cash invested.
-0.36%
Cash On Cash
6.8%
Cap Rate
1.07
DSCR
$6,166
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,166 income − $6,207 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,657
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,166
Total Expenses
$6,207
Mortgage P&I
49%
$3,001
Property Taxes
10%
$614
Home Insurance
4%
$220
HOA
4%
$275
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678