Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $137k initial cash invested.
-8.52%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$3,585
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $4,558 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,671
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$4,558
Mortgage P&I
78%
$2,807
Property Taxes
6%
$222
Home Insurance
6%
$205
HOA
3%
$106
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394