Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $137k initial cash invested.
-7.56%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$3,672
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $4,536 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,676
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$4,536
Mortgage P&I
78%
$2,847
Property Taxes
3%
$124
Home Insurance
6%
$206
HOA
3%
$110
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404