Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.04% first-year return on $136k initial cash invested.
-11.04%
Cash On Cash
4.17%
Cap Rate
0.64
DSCR
$3,482
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $4,730 expenses = $1,248 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,605
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$4,730
Mortgage P&I
88%
$3,059
Property Taxes
8%
$285
Home Insurance
6%
$203
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383