Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.9% first-year return on $137k initial cash invested.
-11.9%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$3,519
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $4,883 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$4,883
Mortgage P&I
81%
$2,867
Property Taxes
18%
$620
Home Insurance
6%
$199
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387