Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.66% first-year return on $137k initial cash invested.
-3.66%
Cash On Cash
5.69%
Cap Rate
0.92
DSCR
$4,821
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $5,239 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,667
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,821
Total Expenses
$5,239
Mortgage P&I
60%
$2,910
Property Taxes
10%
$462
Home Insurance
4%
$192
HOA
1%
$35
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530