Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.11% first-year return on $137k initial cash invested.
-16.11%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$2,546
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $4,381 expenses = $1,835 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
$2,546
Total Expenses
$4,381
Mortgage P&I
112%
$2,850
Property Taxes
18%
$467
Home Insurance
8%
$198
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280