Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $137k initial cash invested.
-6.53%
Cash On Cash
5.29%
Cap Rate
0.81
DSCR
$4,108
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $4,853 expenses = $745 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,663
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,108
Total Expenses
$4,853
Mortgage P&I
75%
$3,076
Property Taxes
3%
$104
Home Insurance
5%
$206
HOA
2%
$71
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452