Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $137k initial cash invested.
-12.72%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$3,340
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $4,793 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,669
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$4,793
Mortgage P&I
86%
$2,866
Property Taxes
6%
$213
Home Insurance
6%
$206
HOA
11%
$372
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367