Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.33% first-year return on $137k initial cash invested.
-9.33%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$3,040
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $4,102 expenses = $1,062 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$4,102
Mortgage P&I
94%
$2,851
Property Taxes
0%
$11
Home Insurance
7%
$198
HOA
0%
$8
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334