Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.32% first-year return on $139k initial cash invested.
-9.32%
Cash On Cash
4.92%
Cap Rate
0.72
DSCR
$4,452
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $5,530 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.6%
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
$4,452
Total Expenses
$5,530
Mortgage P&I
73%
$3,259
Property Taxes
12%
$556
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490