Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.92% first-year return on $137k initial cash invested.
-9.92%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$4,647
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $5,780 expenses = $1,133 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,669
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,647
Total Expenses
$5,780
Mortgage P&I
60%
$2,805
Property Taxes
15%
$680
Home Insurance
14%
$630
HOA
2%
$85
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511