Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.72% first-year return on $139k initial cash invested.
-8.72%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$3,862
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $4,873 expenses = $1,011 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,770
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$4,873
Mortgage P&I
74%
$2,865
Property Taxes
13%
$490
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425