Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.02% first-year return on $137k initial cash invested.
-4.02%
Cash On Cash
5.54%
Cap Rate
0.9
DSCR
$4,287
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $4,744 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,645
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$4,744
Mortgage P&I
68%
$2,894
Property Taxes
6%
$244
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472