Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $139k initial cash invested.
-11.4%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$3,706
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $5,025 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,754
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$5,025
Mortgage P&I
78%
$2,906
Property Taxes
17%
$643
Home Insurance
6%
$208
HOA
0%
$8
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408