Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.92% first-year return on $137k initial cash invested.
-14.92%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,736
Rent
-$1,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $5,435 expenses = $1,699 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,736
Total Expenses
$5,435
Mortgage P&I
76%
$2,841
Property Taxes
28%
$1,049
Home Insurance
5%
$198
HOA
2%
$78
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411