Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $135k initial cash invested.
-11.42%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$4,096
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $5,377 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$117k
Closing costs
1%
$5,839
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,096
Total Expenses
$5,377
Mortgage P&I
72%
$2,962
Property Taxes
16%
$652
Home Insurance
5%
$204
HOA
4%
$165
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451