Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $139k initial cash invested.
-9.75%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$3,282
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $4,409 expenses = $1,127 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%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$4,409
Mortgage P&I
88%
$2,898
Property Taxes
5%
$157
Home Insurance
7%
$239
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361