Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.82% first-year return on $137k initial cash invested.
-13.82%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,576
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $4,157 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,681
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$4,157
Mortgage P&I
109%
$2,798
Property Taxes
6%
$157
Home Insurance
8%
$210
HOA
5%
$117
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283