Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $137k initial cash invested.
-11.02%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$2,925
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $4,187 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$4,187
Mortgage P&I
97%
$2,832
Property Taxes
4%
$121
Home Insurance
7%
$208
HOA
1%
$31
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322