Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.14% first-year return on $139k initial cash invested.
-12.14%
Cash On Cash
4.11%
Cap Rate
0.61
DSCR
$3,486
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $4,890 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,486
Total Expenses
$4,890
Mortgage P&I
93%
$3,232
Property Taxes
8%
$273
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383