Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.18% first-year return on $137k initial cash invested.
-6.18%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$4,622
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,622 income − $5,326 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,657
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,622
Total Expenses
$5,326
Mortgage P&I
61%
$2,827
Property Taxes
16%
$728
Home Insurance
4%
$199
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508