Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.63% first-year return on $137k initial cash invested.
-0.63%
Cash On Cash
6.29%
Cap Rate
1.04
DSCR
$4,923
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $4,995 expenses = $72 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%
$5,678
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,923
Total Expenses
$4,995
Mortgage P&I
58%
$2,850
Property Taxes
5%
$269
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542