Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $137k initial cash invested.
-7.27%
Cash On Cash
5.19%
Cap Rate
0.78
DSCR
$3,782
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $4,609 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,645
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$4,609
Mortgage P&I
82%
$3,119
Property Taxes
0%
$7
Home Insurance
5%
$198
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416