Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.74% first-year return on $137k initial cash invested.
-7.74%
Cash On Cash
4.76%
Cap Rate
0.76
DSCR
$4,302
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $5,187 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,680
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,302
Total Expenses
$5,187
Mortgage P&I
69%
$2,968
Property Taxes
13%
$558
Home Insurance
5%
$199
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473