Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.86% first-year return on $136k initial cash invested.
-12.86%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$2,810
Rent
-$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $4,264 expenses = $1,454 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,606
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$4,264
Mortgage P&I
102%
$2,854
Property Taxes
8%
$238
Home Insurance
7%
$198
HOA
1%
$20
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309