Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.7% first-year return on $137k initial cash invested.
-2.7%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$4,502
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $4,809 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$4,809
Mortgage P&I
63%
$2,820
Property Taxes
6%
$261
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495