Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.1% first-year return on $137k initial cash invested.
-13.1%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,098
Rent
-$1,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $4,596 expenses = $1,498 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,678
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$4,596
Mortgage P&I
92%
$2,856
Property Taxes
14%
$421
Home Insurance
7%
$217
HOA
2%
$48
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341