Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.86% first-year return on $139k initial cash invested.
-8.86%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$3,908
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $4,934 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,761
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$4,934
Mortgage P&I
73%
$2,851
Property Taxes
11%
$440
Home Insurance
5%
$203
HOA
3%
$112
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430