Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.3% first-year return on $139k initial cash invested.
-9.3%
Cash On Cash
4.48%
Cap Rate
0.7
DSCR
$3,768
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $4,846 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,768
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$4,846
Mortgage P&I
82%
$3,078
Property Taxes
2%
$83
Home Insurance
6%
$224
HOA
5%
$180
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414