Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.64% first-year return on $139k initial cash invested.
-11.64%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$2,710
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $4,058 expenses = $1,348 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,759
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,710
Total Expenses
$4,058
Mortgage P&I
107%
$2,889
Property Taxes
2%
$47
Home Insurance
7%
$202
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298