Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.7% first-year return on $137k initial cash invested.
-3.7%
Cash On Cash
5.85%
Cap Rate
0.93
DSCR
$5,025
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,025 income − $5,447 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,662
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,025
Total Expenses
$5,447
Mortgage P&I
59%
$2,981
Property Taxes
10%
$478
Home Insurance
4%
$206
HOA
1%
$73
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553