Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $137k initial cash invested.
-6.31%
Cash On Cash
5.4%
Cap Rate
0.83
DSCR
$4,478
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $5,196 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,646
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$5,196
Mortgage P&I
69%
$3,081
Property Taxes
7%
$335
Home Insurance
4%
$198
HOA
1%
$60
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493