Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.03% first-year return on $139k initial cash invested.
-9.03%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$3,700
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,700 income − $4,748 expenses = $1,048 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,776
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,700
Total Expenses
$4,748
Mortgage P&I
78%
$2,895
Property Taxes
10%
$387
Home Insurance
6%
$208
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407