Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.2% first-year return on $137k initial cash invested.
-10.2%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$4,234
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $5,397 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,656
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$5,397
Mortgage P&I
68%
$2,868
Property Taxes
21%
$906
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466