Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.82% first-year return on $137k initial cash invested.
-4.82%
Cash On Cash
5.83%
Cap Rate
0.89
DSCR
$5,253
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,253 income − $5,803 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,253
Total Expenses
$5,803
Mortgage P&I
59%
$3,093
Property Taxes
10%
$506
Home Insurance
4%
$198
HOA
4%
$220
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578