Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $137k initial cash invested.
-5.79%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$3,960
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,960 income − $4,621 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,661
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,960
Total Expenses
$4,621
Mortgage P&I
71%
$2,796
Property Taxes
7%
$278
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436