Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.67% first-year return on $139k initial cash invested.
-9.67%
Cash On Cash
4.19%
Cap Rate
0.67
DSCR
$3,765
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $4,887 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,770
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$4,887
Mortgage P&I
79%
$2,984
Property Taxes
11%
$412
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414