Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $139k initial cash invested.
-8.92%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$3,531
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $4,562 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,531
Total Expenses
$4,562
Mortgage P&I
81%
$2,859
Property Taxes
9%
$302
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388