Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.46% first-year return on $137k initial cash invested.
-15.46%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$2,178
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $3,949 expenses = $1,771 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$3,949
Mortgage P&I
132%
$2,864
Property Taxes
7%
$146
Home Insurance
9%
$199
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240