Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.83% first-year return on $137k initial cash invested.
-12.83%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$3,052
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $4,515 expenses = $1,463 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,658
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$4,515
Mortgage P&I
94%
$2,866
Property Taxes
14%
$434
Home Insurance
6%
$177
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336