Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $136k initial cash invested.
-11.57%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$4,432
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,432 income − $5,744 expenses = $1,312 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$5,744
Mortgage P&I
62%
$2,765
Property Taxes
27%
$1,192
Home Insurance
5%
$202
HOA
2%
$78
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488