Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $139k initial cash invested.
-10.1%
Cash On Cash
4.02%
Cap Rate
0.65
DSCR
$3,416
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $4,584 expenses = $1,168 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
$3,416
Total Expenses
$4,584
Mortgage P&I
87%
$2,956
Property Taxes
8%
$265
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376