Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.64% first-year return on $137k initial cash invested.
-1.64%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$5,234
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,234 income − $5,421 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,649
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,234
Total Expenses
$5,421
Mortgage P&I
54%
$2,823
Property Taxes
8%
$435
Home Insurance
4%
$201
HOA
4%
$183
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576