Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.46% first-year return on $139k initial cash invested.
-12.46%
Cash On Cash
3.63%
Cap Rate
0.57
DSCR
$3,416
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $4,863 expenses = $1,447 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,779
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,416
Total Expenses
$4,863
Mortgage P&I
90%
$3,059
Property Taxes
12%
$399
Home Insurance
7%
$243
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376