Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $138k initial cash invested.
-11.56%
Cash On Cash
3.77%
Cap Rate
0.6
DSCR
$3,039
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $4,371 expenses = $1,332 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,727
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$4,371
Mortgage P&I
99%
$3,009
Property Taxes
4%
$118
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334