Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.53% first-year return on $137k initial cash invested.
-5.53%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$3,822
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $4,455 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,822
Total Expenses
$4,455
Mortgage P&I
74%
$2,810
Property Taxes
4%
$142
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420