Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.26% first-year return on $137k initial cash invested.
-18.26%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$2,763
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $4,853 expenses = $2,090 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,684
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$4,853
Mortgage P&I
103%
$2,846
Property Taxes
31%
$858
Home Insurance
8%
$208
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304