Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.39% first-year return on $137k initial cash invested.
-7.39%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$4,128
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $4,974 expenses = $846 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%
$5,688
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$4,974
Mortgage P&I
69%
$2,843
Property Taxes
13%
$526
Home Insurance
5%
$202
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454