Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $137k initial cash invested.
-6.62%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$4,611
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,611 income − $5,368 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,673
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,611
Total Expenses
$5,368
Mortgage P&I
60%
$2,788
Property Taxes
18%
$813
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507