Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $137k initial cash invested.
-8.01%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$4,360
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,360 income − $5,278 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$5,278
Mortgage P&I
64%
$2,784
Property Taxes
19%
$813
Home Insurance
5%
$199
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480