Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.35% first-year return on $139k initial cash invested.
-19.35%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$1,653
Rent
-$2,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $3,894 expenses = $2,241 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,760
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,653
Total Expenses
$3,894
Mortgage P&I
176%
$2,907
Property Taxes
8%
$138
Home Insurance
12%
$202
HOA
5%
$85
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182