Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $137k initial cash invested.
-6.98%
Cash On Cash
5.32%
Cap Rate
0.8
DSCR
$4,464
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $5,260 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,664
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$5,260
Mortgage P&I
70%
$3,130
Property Taxes
9%
$388
Home Insurance
4%
$200
HOA
1%
$23
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491