Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $137k initial cash invested.
-4.04%
Cash On Cash
5.34%
Cap Rate
0.9
DSCR
$4,550
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $5,011 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,550
Total Expenses
$5,011
Mortgage P&I
62%
$2,801
Property Taxes
10%
$463
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500