Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.87% first-year return on $137k initial cash invested.
-0.87%
Cash On Cash
6.12%
Cap Rate
1.03
DSCR
$4,863
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,863 income − $4,963 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,683
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,863
Total Expenses
$4,963
Mortgage P&I
58%
$2,803
Property Taxes
6%
$307
Home Insurance
4%
$198
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535