Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.55% first-year return on $137k initial cash invested.
-7.55%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$3,834
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $4,698 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,685
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$4,698
Mortgage P&I
74%
$2,834
Property Taxes
6%
$218
Home Insurance
5%
$203
HOA
4%
$140
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422