Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.14% first-year return on $137k initial cash invested.
-9.14%
Cash On Cash
4.64%
Cap Rate
0.71
DSCR
$3,753
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $4,794 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,651
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$4,794
Mortgage P&I
82%
$3,076
Property Taxes
6%
$233
Home Insurance
5%
$201
HOA
0%
$8
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413