Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.5% first-year return on $137k initial cash invested.
-19.5%
Cash On Cash
2.05%
Cap Rate
0.32
DSCR
$3,900
Rent
-$2,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $6,121 expenses = $2,221 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,900
Total Expenses
$6,121
Mortgage P&I
78%
$3,030
Property Taxes
38%
$1,463
Home Insurance
5%
$198
HOA
3%
$104
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429