Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $137k initial cash invested.
-4.25%
Cash On Cash
5.78%
Cap Rate
0.9
DSCR
$4,965
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,965 income − $5,452 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,688
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,965
Total Expenses
$5,452
Mortgage P&I
61%
$3,027
Property Taxes
11%
$538
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546