Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $139k initial cash invested.
-9.79%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$3,542
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $4,674 expenses = $1,132 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%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$4,674
Mortgage P&I
83%
$2,956
Property Taxes
9%
$312
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390