Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.48% first-year return on $137k initial cash invested.
-1.48%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$4,948
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,948 income − $5,117 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,646
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,948
Total Expenses
$5,117
Mortgage P&I
57%
$2,844
Property Taxes
6%
$316
Home Insurance
4%
$210
HOA
1%
$65
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544