Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $137k initial cash invested.
-9.48%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$3,080
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $4,165 expenses = $1,085 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%
$5,682
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$4,165
Mortgage P&I
92%
$2,825
Property Taxes
3%
$83
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339