Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.43% first-year return on $137k initial cash invested.
-2.43%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$4,832
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $5,110 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,676
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$5,110
Mortgage P&I
60%
$2,901
Property Taxes
8%
$365
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532