Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.06% first-year return on $137k initial cash invested.
-4.06%
Cash On Cash
6.05%
Cap Rate
0.92
DSCR
$4,974
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,974 income − $5,436 expenses = $462 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%
$5,652
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,974
Total Expenses
$5,436
Mortgage P&I
63%
$3,112
Property Taxes
9%
$432
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547