Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.14% first-year return on $139k initial cash invested.
-13.14%
Cash On Cash
3.61%
Cap Rate
0.55
DSCR
$3,171
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $4,698 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,782
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$4,698
Mortgage P&I
99%
$3,141
Property Taxes
9%
$272
Home Insurance
7%
$206
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349