Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.18% first-year return on $139k initial cash invested.
-12.18%
Cash On Cash
3.74%
Cap Rate
0.59
DSCR
$3,818
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $5,226 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$5,226
Mortgage P&I
80%
$3,049
Property Taxes
4%
$166
Home Insurance
5%
$201
HOA
13%
$511
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420