Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $137k initial cash invested.
-6.98%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$4,215
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,215 income − $5,010 expenses = $795 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%
$5,651
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,215
Total Expenses
$5,010
Mortgage P&I
67%
$2,829
Property Taxes
13%
$547
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464