Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.91% first-year return on $139k initial cash invested.
-13.91%
Cash On Cash
3.75%
Cap Rate
0.55
DSCR
$3,642
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $5,248 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,740
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$5,248
Mortgage P&I
89%
$3,253
Property Taxes
15%
$555
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401