Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.45% first-year return on $137k initial cash invested.
-8.45%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$4,755
Rent
-$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,755 income − $5,718 expenses = $963 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,655
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$5,718
Mortgage P&I
60%
$2,862
Property Taxes
16%
$739
Home Insurance
4%
$200
HOA
6%
$300
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523