Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.28% first-year return on $139k initial cash invested.
-11.28%
Cash On Cash
3.99%
Cap Rate
0.62
DSCR
$3,478
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $4,782 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,478
Total Expenses
$4,782
Mortgage P&I
89%
$3,079
Property Taxes
9%
$320
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383