Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.81% first-year return on $139k initial cash invested.
-11.81%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,130
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $4,496 expenses = $1,366 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,130
Total Expenses
$4,496
Mortgage P&I
92%
$2,888
Property Taxes
11%
$343
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344