Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $137k initial cash invested.
-8.01%
Cash On Cash
4.76%
Cap Rate
0.75
DSCR
$3,994
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $4,907 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,655
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$4,907
Mortgage P&I
75%
$2,998
Property Taxes
9%
$367
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439