Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $137k initial cash invested.
-3.46%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$4,426
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $4,820 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,647
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$4,820
Mortgage P&I
63%
$2,780
Property Taxes
8%
$334
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487