Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $137k initial cash invested.
-6.72%
Cash On Cash
5.37%
Cap Rate
0.81
DSCR
$4,383
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $5,151 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,671
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$5,151
Mortgage P&I
71%
$3,133
Property Taxes
7%
$328
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482