Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.41% first-year return on $136k initial cash invested.
-13.41%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$3,117
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $4,641 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,639
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$4,641
Mortgage P&I
90%
$2,805
Property Taxes
18%
$574
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343