Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $139k initial cash invested.
-8.69%
Cash On Cash
5.08%
Cap Rate
0.75
DSCR
$4,394
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $5,401 expenses = $1,007 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,764
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$5,401
Mortgage P&I
74%
$3,270
Property Taxes
7%
$310
Home Insurance
5%
$210
HOA
3%
$117
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483