Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $137k initial cash invested.
-9.51%
Cash On Cash
4.48%
Cap Rate
0.7
DSCR
$4,796
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,796 income − $5,879 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,796
Total Expenses
$5,879
Mortgage P&I
63%
$3,000
Property Taxes
21%
$1,012
Home Insurance
4%
$198
HOA
1%
$37
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528