Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.41% first-year return on $137k initial cash invested.
-16.41%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$2,104
Rent
-$1,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $3,973 expenses = $1,869 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,104
Total Expenses
$3,973
Mortgage P&I
134%
$2,820
Property Taxes
11%
$241
Home Insurance
9%
$198
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231