Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.61% first-year return on $139k initial cash invested.
-10.61%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$3,669
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,669 income − $4,900 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,771
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,669
Total Expenses
$4,900
Mortgage P&I
79%
$2,889
Property Taxes
15%
$553
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404