Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $137k initial cash invested.
-7.42%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$4,488
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $5,335 expenses = $847 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%
$5,666
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$5,335
Mortgage P&I
62%
$2,796
Property Taxes
18%
$791
Home Insurance
4%
$201
HOA
0%
$19
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494