Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.72% first-year return on $137k initial cash invested.
-5.72%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$4,629
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,629 income − $5,284 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,685
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,629
Total Expenses
$5,284
Mortgage P&I
61%
$2,833
Property Taxes
12%
$560
Home Insurance
4%
$200
HOA
3%
$118
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509