Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.61% first-year return on $137k initial cash invested.
-3.61%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$4,420
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,420 income − $4,833 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,687
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,420
Total Expenses
$4,833
Mortgage P&I
65%
$2,889
Property Taxes
5%
$207
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486