Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.3% first-year return on $138k initial cash invested.
-12.3%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$3,615
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $5,029 expenses = $1,414 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,713
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$5,029
Mortgage P&I
81%
$2,922
Property Taxes
13%
$487
Home Insurance
6%
$203
HOA
5%
$187
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398