Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $137k initial cash invested.
-7.02%
Cash On Cash
4.54%
Cap Rate
0.78
DSCR
$4,612
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,612 income − $5,416 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,688
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,612
Total Expenses
$5,416
Mortgage P&I
60%
$2,771
Property Taxes
18%
$850
Home Insurance
4%
$201
HOA
1%
$28
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507