Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.71% first-year return on $137k initial cash invested.
-6.71%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$4,167
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $4,935 expenses = $768 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%
$5,681
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,167
Total Expenses
$4,935
Mortgage P&I
67%
$2,812
Property Taxes
12%
$505
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458