Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $137k initial cash invested.
-6.32%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$3,645
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $4,367 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,674
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$4,367
Mortgage P&I
78%
$2,832
Property Taxes
2%
$86
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401