Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.09% first-year return on $137k initial cash invested.
-4.09%
Cash On Cash
5.81%
Cap Rate
0.91
DSCR
$5,266
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,266 income − $5,733 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,665
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,266
Total Expenses
$5,733
Mortgage P&I
57%
$3,000
Property Taxes
14%
$714
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579