Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.89% first-year return on $139k initial cash invested.
-10.89%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$3,573
Rent
-$1,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $4,832 expenses = $1,259 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$4,832
Mortgage P&I
79%
$2,839
Property Taxes
16%
$577
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393