Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.81% first-year return on $137k initial cash invested.
-4.81%
Cash On Cash
5.24%
Cap Rate
0.87
DSCR
$4,848
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,848 income − $5,396 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,657
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,848
Total Expenses
$5,396
Mortgage P&I
58%
$2,823
Property Taxes
15%
$733
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533