Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $139k initial cash invested.
-12.2%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,591
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $5,001 expenses = $1,410 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,747
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$5,001
Mortgage P&I
81%
$2,915
Property Taxes
16%
$574
Home Insurance
6%
$210
HOA
2%
$80
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395