Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $137k initial cash invested.
-6.43%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$3,807
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $4,540 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,655
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$4,540
Mortgage P&I
74%
$2,815
Property Taxes
6%
$231
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419