Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $139k initial cash invested.
-9.08%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$3,846
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $4,901 expenses = $1,055 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$4,901
Mortgage P&I
74%
$2,843
Property Taxes
14%
$549
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423