Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $137k initial cash invested.
-8.73%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$3,915
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,915 income − $4,911 expenses = $996 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,661
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,915
Total Expenses
$4,911
Mortgage P&I
75%
$2,925
Property Taxes
12%
$454
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431