Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.58% first-year return on $138k initial cash invested.
-15.58%
Cash On Cash
2.9%
Cap Rate
0.46
DSCR
$3,555
Rent
-$1,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $5,347 expenses = $1,792 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,715
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$5,347
Mortgage P&I
85%
$3,029
Property Taxes
19%
$676
Home Insurance
6%
$203
HOA
6%
$230
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391