Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.67% first-year return on $137k initial cash invested.
-2.67%
Cash On Cash
5.62%
Cap Rate
0.96
DSCR
$5,104
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,104 income − $5,408 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,658
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,104
Total Expenses
$5,408
Mortgage P&I
54%
$2,749
Property Taxes
14%
$722
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561