Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.57% first-year return on $136k initial cash invested.
-10.57%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$3,000
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $4,200 expenses = $1,200 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,631
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$4,200
Mortgage P&I
94%
$2,805
Property Taxes
5%
$157
Home Insurance
7%
$210
HOA
0%
$8
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330