Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.59% first-year return on $137k initial cash invested.
-3.59%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$5,008
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,008 income − $5,418 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,672
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,008
Total Expenses
$5,418
Mortgage P&I
57%
$2,845
Property Taxes
13%
$673
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551