Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $136k initial cash invested.
-15.07%
Cash On Cash
3.22%
Cap Rate
0.49
DSCR
$3,774
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $5,487 expenses = $1,713 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,638
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,774
Total Expenses
$5,487
Mortgage P&I
82%
$3,077
Property Taxes
16%
$620
Home Insurance
5%
$199
HOA
8%
$308
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415