Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $136k initial cash invested.
-11.29%
Cash On Cash
3.83%
Cap Rate
0.61
DSCR
$3,472
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $4,752 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,622
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$4,752
Mortgage P&I
85%
$2,936
Property Taxes
12%
$432
Home Insurance
6%
$203
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382