Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.35% first-year return on $137k initial cash invested.
-1.35%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$6,044
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,044 income − $6,199 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,044
Total Expenses
$6,199
Mortgage P&I
47%
$2,832
Property Taxes
15%
$908
Home Insurance
3%
$199
HOA
3%
$205
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665