Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $137k initial cash invested.
-8.82%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$3,752
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $4,757 expenses = $1,005 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,656
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$4,757
Mortgage P&I
77%
$2,872
Property Taxes
7%
$276
Home Insurance
5%
$203
HOA
3%
$130
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413