Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.14% first-year return on $137k initial cash invested.
-12.14%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$3,728
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $5,110 expenses = $1,382 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,728
Total Expenses
$5,110
Mortgage P&I
78%
$2,894
Property Taxes
11%
$418
Home Insurance
5%
$198
HOA
9%
$333
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410