Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $139k initial cash invested.
-14.28%
Cash On Cash
3.35%
Cap Rate
0.51
DSCR
$2,721
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $4,374 expenses = $1,653 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,758
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$4,374
Mortgage P&I
116%
$3,152
Property Taxes
3%
$90
Home Insurance
8%
$206
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299