Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.56% first-year return on $137k initial cash invested.
-10.56%
Cash On Cash
4.06%
Cap Rate
0.64
DSCR
$3,699
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $4,907 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,682
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$4,907
Mortgage P&I
81%
$2,982
Property Taxes
12%
$448
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407