Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $136k initial cash invested.
-11.11%
Cash On Cash
4.14%
Cap Rate
0.63
DSCR
$3,246
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $4,503 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,609
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$4,503
Mortgage P&I
94%
$3,064
Property Taxes
4%
$129
Home Insurance
6%
$206
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357