Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $137k initial cash invested.
-7.93%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$4,242
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $5,145 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,647
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,242
Total Expenses
$5,145
Mortgage P&I
66%
$2,813
Property Taxes
16%
$681
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467