Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.86% first-year return on $137k initial cash invested.
-10.86%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$3,975
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $5,215 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,665
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$5,215
Mortgage P&I
70%
$2,798
Property Taxes
22%
$865
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437