Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $139k initial cash invested.
-8.67%
Cash On Cash
4.45%
Cap Rate
0.72
DSCR
$4,196
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,196 income − $5,198 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,745
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$5,198
Mortgage P&I
71%
$2,963
Property Taxes
14%
$604
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462