Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.45% first-year return on $137k initial cash invested.
-9.45%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$3,528
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $4,604 expenses = $1,076 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,528
Total Expenses
$4,604
Mortgage P&I
80%
$2,833
Property Taxes
9%
$317
Home Insurance
6%
$198
HOA
2%
$57
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388