Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $139k initial cash invested.
-11.93%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$2,812
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $4,193 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,757
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$4,193
Mortgage P&I
103%
$2,890
Property Taxes
5%
$141
Home Insurance
7%
$208
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309