Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.72% first-year return on $137k initial cash invested.
-4.72%
Cash On Cash
5.19%
Cap Rate
0.87
DSCR
$4,047
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,047 income − $4,586 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,047
Total Expenses
$4,586
Mortgage P&I
70%
$2,830
Property Taxes
4%
$179
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445