Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.75% first-year return on $139k initial cash invested.
-13.75%
Cash On Cash
3.56%
Cap Rate
0.54
DSCR
$3,978
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $5,570 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,761
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$5,570
Mortgage P&I
79%
$3,141
Property Taxes
15%
$611
Home Insurance
5%
$208
HOA
6%
$258
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438